Highlights

[DKSH] YoY TTM Result on 2008-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 29-May-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     -725.73%    YoY -     -263.23%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 3,995,980 3,601,998 3,615,587 3,490,832 3,036,768 2,977,126 2,898,866 5.49%
  YoY % 10.94% -0.38% 3.57% 14.95% 2.00% 2.70% -
  Horiz. % 137.85% 124.26% 124.72% 120.42% 104.76% 102.70% 100.00%
PBT 55,944 33,583 22,228 1,016 14,379 27,605 18,194 20.58%
  YoY % 66.58% 51.08% 2,087.80% -92.93% -47.91% 51.73% -
  Horiz. % 307.49% 184.58% 122.17% 5.58% 79.03% 151.73% 100.00%
Tax -15,534 -6,604 -3,878 -6,265 -5,103 -6,714 -4,732 21.90%
  YoY % -135.22% -70.29% 38.10% -22.77% 23.99% -41.89% -
  Horiz. % 328.28% 139.56% 81.95% 132.40% 107.84% 141.89% 100.00%
NP 40,410 26,979 18,350 -5,249 9,276 20,891 13,462 20.10%
  YoY % 49.78% 47.02% 449.59% -156.59% -55.60% 55.18% -
  Horiz. % 300.18% 200.41% 136.31% -38.99% 68.91% 155.18% 100.00%
NP to SH 36,049 22,853 14,054 -9,048 5,543 18,317 13,462 17.83%
  YoY % 57.74% 62.61% 255.33% -263.23% -69.74% 36.06% -
  Horiz. % 267.78% 169.76% 104.40% -67.21% 41.18% 136.06% 100.00%
Tax Rate 27.77 % 19.66 % 17.45 % 616.63 % 35.49 % 24.32 % 26.01 % 1.10%
  YoY % 41.25% 12.66% -97.17% 1,637.48% 45.93% -6.50% -
  Horiz. % 106.77% 75.59% 67.09% 2,370.74% 136.45% 93.50% 100.00%
Total Cost 3,955,570 3,575,019 3,597,237 3,496,081 3,027,492 2,956,235 2,885,404 5.40%
  YoY % 10.64% -0.62% 2.89% 15.48% 2.41% 2.45% -
  Horiz. % 137.09% 123.90% 124.67% 121.16% 104.92% 102.45% 100.00%
Net Worth 195,728 163,689 145,740 134,864 146,438 143,445 122,779 8.08%
  YoY % 19.57% 12.32% 8.06% -7.90% 2.09% 16.83% -
  Horiz. % 159.41% 133.32% 118.70% 109.84% 119.27% 116.83% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 10,882 9,468 9,384 9,296 6,325 3,153 829 53.53%
  YoY % 14.93% 0.90% 0.94% 46.98% 100.60% 279.89% -
  Horiz. % 1,311.14% 1,140.82% 1,130.66% 1,120.11% 762.06% 379.89% 100.00%
Div Payout % 30.19 % 41.43 % 66.77 % - % 114.11 % 17.21 % 6.17 % 30.28%
  YoY % -27.13% -37.95% 0.00% 0.00% 563.04% 178.93% -
  Horiz. % 489.30% 671.47% 1,082.17% 0.00% 1,849.43% 278.93% 100.00%
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 195,728 163,689 145,740 134,864 146,438 143,445 122,779 8.08%
  YoY % 19.57% 12.32% 8.06% -7.90% 2.09% 16.83% -
  Horiz. % 159.41% 133.32% 118.70% 109.84% 119.27% 116.83% 100.00%
NOSH 157,769 157,197 158,070 157,718 157,156 157,096 158,018 -0.03%
  YoY % 0.36% -0.55% 0.22% 0.36% 0.04% -0.58% -
  Horiz. % 99.84% 99.48% 100.03% 99.81% 99.46% 99.42% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 1.01 % 0.75 % 0.51 % -0.15 % 0.31 % 0.70 % 0.46 % 14.00%
  YoY % 34.67% 47.06% 440.00% -148.39% -55.71% 52.17% -
  Horiz. % 219.57% 163.04% 110.87% -32.61% 67.39% 152.17% 100.00%
ROE 18.42 % 13.96 % 9.64 % -6.71 % 3.79 % 12.77 % 10.96 % 9.03%
  YoY % 31.95% 44.81% 243.67% -277.04% -70.32% 16.51% -
  Horiz. % 168.07% 127.37% 87.96% -61.22% 34.58% 116.51% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 2,532.80 2,291.38 2,287.33 2,213.33 1,932.32 1,895.09 1,834.52 5.52%
  YoY % 10.54% 0.18% 3.34% 14.54% 1.96% 3.30% -
  Horiz. % 138.06% 124.90% 124.68% 120.65% 105.33% 103.30% 100.00%
EPS 22.85 14.54 8.89 -5.74 3.53 11.66 8.52 17.86%
  YoY % 57.15% 63.55% 254.88% -262.61% -69.73% 36.85% -
  Horiz. % 268.19% 170.66% 104.34% -67.37% 41.43% 136.85% 100.00%
DPS 6.90 6.00 6.00 5.89 4.00 2.00 0.53 53.35%
  YoY % 15.00% 0.00% 1.87% 47.25% 100.00% 277.36% -
  Horiz. % 1,301.89% 1,132.08% 1,132.08% 1,111.32% 754.72% 377.36% 100.00%
NAPS 1.2406 1.0413 0.9220 0.8551 0.9318 0.9131 0.7770 8.11%
  YoY % 19.14% 12.94% 7.82% -8.23% 2.05% 17.52% -
  Horiz. % 159.67% 134.02% 118.66% 110.05% 119.92% 117.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 2,534.59 2,284.69 2,293.31 2,214.18 1,926.17 1,888.34 1,838.70 5.49%
  YoY % 10.94% -0.38% 3.57% 14.95% 2.00% 2.70% -
  Horiz. % 137.85% 124.26% 124.72% 120.42% 104.76% 102.70% 100.00%
EPS 22.87 14.50 8.91 -5.74 3.52 11.62 8.54 17.83%
  YoY % 57.72% 62.74% 255.23% -263.07% -69.71% 36.07% -
  Horiz. % 267.80% 169.79% 104.33% -67.21% 41.22% 136.07% 100.00%
DPS 6.90 6.01 5.95 5.90 4.01 2.00 0.53 53.35%
  YoY % 14.81% 1.01% 0.85% 47.13% 100.50% 277.36% -
  Horiz. % 1,301.89% 1,133.96% 1,122.64% 1,113.21% 756.60% 377.36% 100.00%
NAPS 1.2415 1.0383 0.9244 0.8554 0.9288 0.9098 0.7788 8.08%
  YoY % 19.57% 12.32% 8.07% -7.90% 2.09% 16.82% -
  Horiz. % 159.41% 133.32% 118.70% 109.84% 119.26% 116.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.9500 0.6900 0.5000 0.6500 0.7300 0.6500 0.8700 -
P/RPS 0.04 0.03 0.02 0.03 0.04 0.03 0.05 -3.65%
  YoY % 33.33% 50.00% -33.33% -25.00% 33.33% -40.00% -
  Horiz. % 80.00% 60.00% 40.00% 60.00% 80.00% 60.00% 100.00%
P/EPS 4.16 4.75 5.62 -11.33 20.70 5.57 10.21 -13.89%
  YoY % -12.42% -15.48% 149.60% -154.73% 271.63% -45.45% -
  Horiz. % 40.74% 46.52% 55.04% -110.97% 202.74% 54.55% 100.00%
EY 24.05 21.07 17.78 -8.83 4.83 17.94 9.79 16.15%
  YoY % 14.14% 18.50% 301.36% -282.82% -73.08% 83.25% -
  Horiz. % 245.66% 215.22% 181.61% -90.19% 49.34% 183.25% 100.00%
DY 7.26 8.70 12.00 9.07 5.48 3.08 0.60 51.49%
  YoY % -16.55% -27.50% 32.30% 65.51% 77.92% 413.33% -
  Horiz. % 1,210.00% 1,450.00% 2,000.00% 1,511.67% 913.33% 513.33% 100.00%
P/NAPS 0.77 0.66 0.54 0.76 0.78 0.71 1.12 -6.05%
  YoY % 16.67% 22.22% -28.95% -2.56% 9.86% -36.61% -
  Horiz. % 68.75% 58.93% 48.21% 67.86% 69.64% 63.39% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 19/05/11 21/05/10 27/05/09 29/05/08 22/05/07 29/05/06 26/05/05 -
Price 1.2500 0.7500 0.6500 0.6500 0.7000 0.6900 0.8400 -
P/RPS 0.05 0.03 0.03 0.03 0.04 0.04 0.05 -
  YoY % 66.67% 0.00% 0.00% -25.00% 0.00% -20.00% -
  Horiz. % 100.00% 60.00% 60.00% 60.00% 80.00% 80.00% 100.00%
P/EPS 5.47 5.16 7.31 -11.33 19.85 5.92 9.86 -9.35%
  YoY % 6.01% -29.41% 164.52% -157.08% 235.30% -39.96% -
  Horiz. % 55.48% 52.33% 74.14% -114.91% 201.32% 60.04% 100.00%
EY 18.28 19.38 13.68 -8.83 5.04 16.90 10.14 10.32%
  YoY % -5.68% 41.67% 254.93% -275.20% -70.18% 66.67% -
  Horiz. % 180.28% 191.12% 134.91% -87.08% 49.70% 166.67% 100.00%
DY 5.52 8.00 9.23 9.07 5.71 2.90 0.63 43.56%
  YoY % -31.00% -13.33% 1.76% 58.84% 96.90% 360.32% -
  Horiz. % 876.19% 1,269.84% 1,465.08% 1,439.68% 906.35% 460.32% 100.00%
P/NAPS 1.01 0.72 0.70 0.76 0.75 0.76 1.08 -1.11%
  YoY % 40.28% 2.86% -7.89% 1.33% -1.32% -29.63% -
  Horiz. % 93.52% 66.67% 64.81% 70.37% 69.44% 70.37% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

247  290  525  1212 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.15+0.015 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.355-0.155 
 HSI-H8K 0.16+0.05 
 TDM 0.32+0.02 
 SUPERMX 1.44+0.13 
 HUBLINE 0.05+0.005 
 KNM 0.33+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers