Highlights

[DKSH] YoY TTM Result on 2010-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 21-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     7.36%    YoY -     62.61%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 4,859,943 4,313,139 3,995,980 3,601,998 3,615,587 3,490,832 3,036,768 8.14%
  YoY % 12.68% 7.94% 10.94% -0.38% 3.57% 14.95% -
  Horiz. % 160.04% 142.03% 131.59% 118.61% 119.06% 114.95% 100.00%
PBT 100,315 68,211 55,944 33,583 22,228 1,016 14,379 38.19%
  YoY % 47.07% 21.93% 66.58% 51.08% 2,087.80% -92.93% -
  Horiz. % 697.65% 474.38% 389.07% 233.56% 154.59% 7.07% 100.00%
Tax -17,455 -19,271 -15,534 -6,604 -3,878 -6,265 -5,103 22.73%
  YoY % 9.42% -24.06% -135.22% -70.29% 38.10% -22.77% -
  Horiz. % 342.05% 377.64% 304.41% 129.41% 75.99% 122.77% 100.00%
NP 82,860 48,940 40,410 26,979 18,350 -5,249 9,276 44.00%
  YoY % 69.31% 21.11% 49.78% 47.02% 449.59% -156.59% -
  Horiz. % 893.27% 527.60% 435.64% 290.85% 197.82% -56.59% 100.00%
NP to SH 78,512 44,438 36,049 22,853 14,054 -9,048 5,543 55.49%
  YoY % 76.68% 23.27% 57.74% 62.61% 255.33% -263.23% -
  Horiz. % 1,416.42% 801.70% 650.35% 412.29% 253.55% -163.23% 100.00%
Tax Rate 17.40 % 28.25 % 27.77 % 19.66 % 17.45 % 616.63 % 35.49 % -11.19%
  YoY % -38.41% 1.73% 41.25% 12.66% -97.17% 1,637.48% -
  Horiz. % 49.03% 79.60% 78.25% 55.40% 49.17% 1,737.48% 100.00%
Total Cost 4,777,083 4,264,199 3,955,570 3,575,019 3,597,237 3,496,081 3,027,492 7.89%
  YoY % 12.03% 7.80% 10.64% -0.62% 2.89% 15.48% -
  Horiz. % 157.79% 140.85% 130.66% 118.09% 118.82% 115.48% 100.00%
Net Worth 302,657 239,985 195,728 163,689 145,740 134,864 146,438 12.85%
  YoY % 26.12% 22.61% 19.57% 12.32% 8.06% -7.90% -
  Horiz. % 206.68% 163.88% 133.66% 111.78% 99.52% 92.10% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 22,075 14,187 10,882 9,468 9,384 9,296 6,325 23.14%
  YoY % 55.60% 30.37% 14.93% 0.90% 0.94% 46.98% -
  Horiz. % 349.02% 224.30% 172.05% 149.70% 148.37% 146.98% 100.00%
Div Payout % 28.12 % 31.93 % 30.19 % 41.43 % 66.77 % - % 114.11 % -20.80%
  YoY % -11.93% 5.76% -27.13% -37.95% 0.00% 0.00% -
  Horiz. % 24.64% 27.98% 26.46% 36.31% 58.51% 0.00% 100.00%
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 302,657 239,985 195,728 163,689 145,740 134,864 146,438 12.85%
  YoY % 26.12% 22.61% 19.57% 12.32% 8.06% -7.90% -
  Horiz. % 206.68% 163.88% 133.66% 111.78% 99.52% 92.10% 100.00%
NOSH 157,749 157,625 157,769 157,197 158,070 157,718 157,156 0.06%
  YoY % 0.08% -0.09% 0.36% -0.55% 0.22% 0.36% -
  Horiz. % 100.38% 100.30% 100.39% 100.03% 100.58% 100.36% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.70 % 1.13 % 1.01 % 0.75 % 0.51 % -0.15 % 0.31 % 32.76%
  YoY % 50.44% 11.88% 34.67% 47.06% 440.00% -148.39% -
  Horiz. % 548.39% 364.52% 325.81% 241.94% 164.52% -48.39% 100.00%
ROE 25.94 % 18.52 % 18.42 % 13.96 % 9.64 % -6.71 % 3.79 % 37.75%
  YoY % 40.06% 0.54% 31.95% 44.81% 243.67% -277.04% -
  Horiz. % 684.43% 488.65% 486.02% 368.34% 254.35% -177.04% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3,080.80 2,736.31 2,532.80 2,291.38 2,287.33 2,213.33 1,932.32 8.08%
  YoY % 12.59% 8.03% 10.54% 0.18% 3.34% 14.54% -
  Horiz. % 159.44% 141.61% 131.08% 118.58% 118.37% 114.54% 100.00%
EPS 49.77 28.19 22.85 14.54 8.89 -5.74 3.53 55.37%
  YoY % 76.55% 23.37% 57.15% 63.55% 254.88% -262.61% -
  Horiz. % 1,409.92% 798.58% 647.31% 411.90% 251.84% -162.61% 100.00%
DPS 14.00 9.00 6.90 6.00 6.00 5.89 4.00 23.20%
  YoY % 55.56% 30.43% 15.00% 0.00% 1.87% 47.25% -
  Horiz. % 350.00% 225.00% 172.50% 150.00% 150.00% 147.25% 100.00%
NAPS 1.9186 1.5225 1.2406 1.0413 0.9220 0.8551 0.9318 12.78%
  YoY % 26.02% 22.72% 19.14% 12.94% 7.82% -8.23% -
  Horiz. % 205.90% 163.39% 133.14% 111.75% 98.95% 91.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 3,082.58 2,735.76 2,534.59 2,284.69 2,293.31 2,214.18 1,926.17 8.14%
  YoY % 12.68% 7.94% 10.94% -0.38% 3.57% 14.95% -
  Horiz. % 160.04% 142.03% 131.59% 118.61% 119.06% 114.95% 100.00%
EPS 49.80 28.19 22.87 14.50 8.91 -5.74 3.52 55.46%
  YoY % 76.66% 23.26% 57.72% 62.74% 255.23% -263.07% -
  Horiz. % 1,414.77% 800.85% 649.72% 411.93% 253.12% -163.07% 100.00%
DPS 14.00 9.00 6.90 6.01 5.95 5.90 4.01 23.14%
  YoY % 55.56% 30.43% 14.81% 1.01% 0.85% 47.13% -
  Horiz. % 349.13% 224.44% 172.07% 149.88% 148.38% 147.13% 100.00%
NAPS 1.9197 1.5222 1.2415 1.0383 0.9244 0.8554 0.9288 12.85%
  YoY % 26.11% 22.61% 19.57% 12.32% 8.07% -7.90% -
  Horiz. % 206.69% 163.89% 133.67% 111.79% 99.53% 92.10% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 3.2500 1.9500 0.9500 0.6900 0.5000 0.6500 0.7300 -
P/RPS 0.11 0.07 0.04 0.03 0.02 0.03 0.04 18.35%
  YoY % 57.14% 75.00% 33.33% 50.00% -33.33% -25.00% -
  Horiz. % 275.00% 175.00% 100.00% 75.00% 50.00% 75.00% 100.00%
P/EPS 6.53 6.92 4.16 4.75 5.62 -11.33 20.70 -17.48%
  YoY % -5.64% 66.35% -12.42% -15.48% 149.60% -154.73% -
  Horiz. % 31.55% 33.43% 20.10% 22.95% 27.15% -54.73% 100.00%
EY 15.31 14.46 24.05 21.07 17.78 -8.83 4.83 21.18%
  YoY % 5.88% -39.88% 14.14% 18.50% 301.36% -282.82% -
  Horiz. % 316.98% 299.38% 497.93% 436.23% 368.12% -182.82% 100.00%
DY 4.31 4.62 7.26 8.70 12.00 9.07 5.48 -3.92%
  YoY % -6.71% -36.36% -16.55% -27.50% 32.30% 65.51% -
  Horiz. % 78.65% 84.31% 132.48% 158.76% 218.98% 165.51% 100.00%
P/NAPS 1.69 1.28 0.77 0.66 0.54 0.76 0.78 13.74%
  YoY % 32.03% 66.23% 16.67% 22.22% -28.95% -2.56% -
  Horiz. % 216.67% 164.10% 98.72% 84.62% 69.23% 97.44% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 25/05/12 19/05/11 21/05/10 27/05/09 29/05/08 22/05/07 -
Price 5.4400 1.9100 1.2500 0.7500 0.6500 0.6500 0.7000 -
P/RPS 0.18 0.07 0.05 0.03 0.03 0.03 0.04 28.46%
  YoY % 157.14% 40.00% 66.67% 0.00% 0.00% -25.00% -
  Horiz. % 450.00% 175.00% 125.00% 75.00% 75.00% 75.00% 100.00%
P/EPS 10.93 6.77 5.47 5.16 7.31 -11.33 19.85 -9.46%
  YoY % 61.45% 23.77% 6.01% -29.41% 164.52% -157.08% -
  Horiz. % 55.06% 34.11% 27.56% 25.99% 36.83% -57.08% 100.00%
EY 9.15 14.76 18.28 19.38 13.68 -8.83 5.04 10.44%
  YoY % -38.01% -19.26% -5.68% 41.67% 254.93% -275.20% -
  Horiz. % 181.55% 292.86% 362.70% 384.52% 271.43% -175.20% 100.00%
DY 2.57 4.71 5.52 8.00 9.23 9.07 5.71 -12.45%
  YoY % -45.44% -14.67% -31.00% -13.33% 1.76% 58.84% -
  Horiz. % 45.01% 82.49% 96.67% 140.11% 161.65% 158.84% 100.00%
P/NAPS 2.84 1.25 1.01 0.72 0.70 0.76 0.75 24.82%
  YoY % 127.20% 23.76% 40.28% 2.86% -7.89% 1.33% -
  Horiz. % 378.67% 166.67% 134.67% 96.00% 93.33% 101.33% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers