Highlights

[DKSH] YoY TTM Result on 2009-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 27-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     1,230.87%    YoY -     255.33%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 4,313,139 3,995,980 3,601,998 3,615,587 3,490,832 3,036,768 2,977,126 6.37%
  YoY % 7.94% 10.94% -0.38% 3.57% 14.95% 2.00% -
  Horiz. % 144.88% 134.22% 120.99% 121.45% 117.26% 102.00% 100.00%
PBT 68,211 55,944 33,583 22,228 1,016 14,379 27,605 16.26%
  YoY % 21.93% 66.58% 51.08% 2,087.80% -92.93% -47.91% -
  Horiz. % 247.10% 202.66% 121.66% 80.52% 3.68% 52.09% 100.00%
Tax -19,271 -15,534 -6,604 -3,878 -6,265 -5,103 -6,714 19.19%
  YoY % -24.06% -135.22% -70.29% 38.10% -22.77% 23.99% -
  Horiz. % 287.03% 231.37% 98.36% 57.76% 93.31% 76.01% 100.00%
NP 48,940 40,410 26,979 18,350 -5,249 9,276 20,891 15.23%
  YoY % 21.11% 49.78% 47.02% 449.59% -156.59% -55.60% -
  Horiz. % 234.26% 193.43% 129.14% 87.84% -25.13% 44.40% 100.00%
NP to SH 44,438 36,049 22,853 14,054 -9,048 5,543 18,317 15.90%
  YoY % 23.27% 57.74% 62.61% 255.33% -263.23% -69.74% -
  Horiz. % 242.61% 196.81% 124.76% 76.73% -49.40% 30.26% 100.00%
Tax Rate 28.25 % 27.77 % 19.66 % 17.45 % 616.63 % 35.49 % 24.32 % 2.53%
  YoY % 1.73% 41.25% 12.66% -97.17% 1,637.48% 45.93% -
  Horiz. % 116.16% 114.19% 80.84% 71.75% 2,535.49% 145.93% 100.00%
Total Cost 4,264,199 3,955,570 3,575,019 3,597,237 3,496,081 3,027,492 2,956,235 6.29%
  YoY % 7.80% 10.64% -0.62% 2.89% 15.48% 2.41% -
  Horiz. % 144.24% 133.80% 120.93% 121.68% 118.26% 102.41% 100.00%
Net Worth 239,985 195,728 163,689 145,740 134,864 146,438 143,445 8.95%
  YoY % 22.61% 19.57% 12.32% 8.06% -7.90% 2.09% -
  Horiz. % 167.30% 136.45% 114.11% 101.60% 94.02% 102.09% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 14,187 10,882 9,468 9,384 9,296 6,325 3,153 28.46%
  YoY % 30.37% 14.93% 0.90% 0.94% 46.98% 100.60% -
  Horiz. % 449.95% 345.14% 300.30% 297.63% 294.85% 200.60% 100.00%
Div Payout % 31.93 % 30.19 % 41.43 % 66.77 % - % 114.11 % 17.21 % 10.84%
  YoY % 5.76% -27.13% -37.95% 0.00% 0.00% 563.04% -
  Horiz. % 185.53% 175.42% 240.73% 387.97% 0.00% 663.04% 100.00%
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 239,985 195,728 163,689 145,740 134,864 146,438 143,445 8.95%
  YoY % 22.61% 19.57% 12.32% 8.06% -7.90% 2.09% -
  Horiz. % 167.30% 136.45% 114.11% 101.60% 94.02% 102.09% 100.00%
NOSH 157,625 157,769 157,197 158,070 157,718 157,156 157,096 0.06%
  YoY % -0.09% 0.36% -0.55% 0.22% 0.36% 0.04% -
  Horiz. % 100.34% 100.43% 100.06% 100.62% 100.40% 100.04% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.13 % 1.01 % 0.75 % 0.51 % -0.15 % 0.31 % 0.70 % 8.30%
  YoY % 11.88% 34.67% 47.06% 440.00% -148.39% -55.71% -
  Horiz. % 161.43% 144.29% 107.14% 72.86% -21.43% 44.29% 100.00%
ROE 18.52 % 18.42 % 13.96 % 9.64 % -6.71 % 3.79 % 12.77 % 6.39%
  YoY % 0.54% 31.95% 44.81% 243.67% -277.04% -70.32% -
  Horiz. % 145.03% 144.24% 109.32% 75.49% -52.55% 29.68% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2,736.31 2,532.80 2,291.38 2,287.33 2,213.33 1,932.32 1,895.09 6.31%
  YoY % 8.03% 10.54% 0.18% 3.34% 14.54% 1.96% -
  Horiz. % 144.39% 133.65% 120.91% 120.70% 116.79% 101.96% 100.00%
EPS 28.19 22.85 14.54 8.89 -5.74 3.53 11.66 15.84%
  YoY % 23.37% 57.15% 63.55% 254.88% -262.61% -69.73% -
  Horiz. % 241.77% 195.97% 124.70% 76.24% -49.23% 30.27% 100.00%
DPS 9.00 6.90 6.00 6.00 5.89 4.00 2.00 28.46%
  YoY % 30.43% 15.00% 0.00% 1.87% 47.25% 100.00% -
  Horiz. % 450.00% 345.00% 300.00% 300.00% 294.50% 200.00% 100.00%
NAPS 1.5225 1.2406 1.0413 0.9220 0.8551 0.9318 0.9131 8.89%
  YoY % 22.72% 19.14% 12.94% 7.82% -8.23% 2.05% -
  Horiz. % 166.74% 135.87% 114.04% 100.97% 93.65% 102.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2,735.76 2,534.59 2,284.69 2,293.31 2,214.18 1,926.17 1,888.34 6.37%
  YoY % 7.94% 10.94% -0.38% 3.57% 14.95% 2.00% -
  Horiz. % 144.88% 134.22% 120.99% 121.45% 117.26% 102.00% 100.00%
EPS 28.19 22.87 14.50 8.91 -5.74 3.52 11.62 15.90%
  YoY % 23.26% 57.72% 62.74% 255.23% -263.07% -69.71% -
  Horiz. % 242.60% 196.82% 124.78% 76.68% -49.40% 30.29% 100.00%
DPS 9.00 6.90 6.01 5.95 5.90 4.01 2.00 28.46%
  YoY % 30.43% 14.81% 1.01% 0.85% 47.13% 100.50% -
  Horiz. % 450.00% 345.00% 300.50% 297.50% 295.00% 200.50% 100.00%
NAPS 1.5222 1.2415 1.0383 0.9244 0.8554 0.9288 0.9098 8.95%
  YoY % 22.61% 19.57% 12.32% 8.07% -7.90% 2.09% -
  Horiz. % 167.31% 136.46% 114.12% 101.60% 94.02% 102.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.9500 0.9500 0.6900 0.5000 0.6500 0.7300 0.6500 -
P/RPS 0.07 0.04 0.03 0.02 0.03 0.04 0.03 15.15%
  YoY % 75.00% 33.33% 50.00% -33.33% -25.00% 33.33% -
  Horiz. % 233.33% 133.33% 100.00% 66.67% 100.00% 133.33% 100.00%
P/EPS 6.92 4.16 4.75 5.62 -11.33 20.70 5.57 3.68%
  YoY % 66.35% -12.42% -15.48% 149.60% -154.73% 271.63% -
  Horiz. % 124.24% 74.69% 85.28% 100.90% -203.41% 371.63% 100.00%
EY 14.46 24.05 21.07 17.78 -8.83 4.83 17.94 -3.53%
  YoY % -39.88% 14.14% 18.50% 301.36% -282.82% -73.08% -
  Horiz. % 80.60% 134.06% 117.45% 99.11% -49.22% 26.92% 100.00%
DY 4.62 7.26 8.70 12.00 9.07 5.48 3.08 6.98%
  YoY % -36.36% -16.55% -27.50% 32.30% 65.51% 77.92% -
  Horiz. % 150.00% 235.71% 282.47% 389.61% 294.48% 177.92% 100.00%
P/NAPS 1.28 0.77 0.66 0.54 0.76 0.78 0.71 10.31%
  YoY % 66.23% 16.67% 22.22% -28.95% -2.56% 9.86% -
  Horiz. % 180.28% 108.45% 92.96% 76.06% 107.04% 109.86% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 19/05/11 21/05/10 27/05/09 29/05/08 22/05/07 29/05/06 -
Price 1.9100 1.2500 0.7500 0.6500 0.6500 0.7000 0.6900 -
P/RPS 0.07 0.05 0.03 0.03 0.03 0.04 0.04 9.77%
  YoY % 40.00% 66.67% 0.00% 0.00% -25.00% 0.00% -
  Horiz. % 175.00% 125.00% 75.00% 75.00% 75.00% 100.00% 100.00%
P/EPS 6.77 5.47 5.16 7.31 -11.33 19.85 5.92 2.26%
  YoY % 23.77% 6.01% -29.41% 164.52% -157.08% 235.30% -
  Horiz. % 114.36% 92.40% 87.16% 123.48% -191.39% 335.30% 100.00%
EY 14.76 18.28 19.38 13.68 -8.83 5.04 16.90 -2.23%
  YoY % -19.26% -5.68% 41.67% 254.93% -275.20% -70.18% -
  Horiz. % 87.34% 108.17% 114.67% 80.95% -52.25% 29.82% 100.00%
DY 4.71 5.52 8.00 9.23 9.07 5.71 2.90 8.41%
  YoY % -14.67% -31.00% -13.33% 1.76% 58.84% 96.90% -
  Horiz. % 162.41% 190.34% 275.86% 318.28% 312.76% 196.90% 100.00%
P/NAPS 1.25 1.01 0.72 0.70 0.76 0.75 0.76 8.64%
  YoY % 23.76% 40.28% 2.86% -7.89% 1.33% -1.32% -
  Horiz. % 164.47% 132.89% 94.74% 92.11% 100.00% 98.68% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers