Highlights

[DKSH] YoY TTM Result on 2011-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 19-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     29.20%    YoY -     57.74%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 5,129,096 4,859,943 4,313,139 3,995,980 3,601,998 3,615,587 3,490,832 6.62%
  YoY % 5.54% 12.68% 7.94% 10.94% -0.38% 3.57% -
  Horiz. % 146.93% 139.22% 123.56% 114.47% 103.18% 103.57% 100.00%
PBT 193,722 100,315 68,211 55,944 33,583 22,228 1,016 139.81%
  YoY % 93.11% 47.07% 21.93% 66.58% 51.08% 2,087.80% -
  Horiz. % 19,067.13% 9,873.52% 6,713.68% 5,506.30% 3,305.41% 2,187.80% 100.00%
Tax -14,648 -17,455 -19,271 -15,534 -6,604 -3,878 -6,265 15.20%
  YoY % 16.08% 9.42% -24.06% -135.22% -70.29% 38.10% -
  Horiz. % 233.81% 278.61% 307.60% 247.95% 105.41% 61.90% 100.00%
NP 179,074 82,860 48,940 40,410 26,979 18,350 -5,249 -
  YoY % 116.12% 69.31% 21.11% 49.78% 47.02% 449.59% -
  Horiz. % -3,411.58% -1,578.59% -932.37% -769.86% -513.98% -349.59% 100.00%
NP to SH 176,622 78,512 44,438 36,049 22,853 14,054 -9,048 -
  YoY % 124.96% 76.68% 23.27% 57.74% 62.61% 255.33% -
  Horiz. % -1,952.06% -867.73% -491.14% -398.42% -252.58% -155.33% 100.00%
Tax Rate 7.56 % 17.40 % 28.25 % 27.77 % 19.66 % 17.45 % 616.63 % -51.96%
  YoY % -56.55% -38.41% 1.73% 41.25% 12.66% -97.17% -
  Horiz. % 1.23% 2.82% 4.58% 4.50% 3.19% 2.83% 100.00%
Total Cost 4,950,022 4,777,083 4,264,199 3,955,570 3,575,019 3,597,237 3,496,081 5.96%
  YoY % 3.62% 12.03% 7.80% 10.64% -0.62% 2.89% -
  Horiz. % 141.59% 136.64% 121.97% 113.14% 102.26% 102.89% 100.00%
Net Worth 462,679 302,657 239,985 195,728 163,689 145,740 134,864 22.80%
  YoY % 52.87% 26.12% 22.61% 19.57% 12.32% 8.06% -
  Horiz. % 343.07% 224.42% 177.94% 145.13% 121.37% 108.06% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 18,134 22,075 14,187 10,882 9,468 9,384 9,296 11.77%
  YoY % -17.85% 55.60% 30.37% 14.93% 0.90% 0.94% -
  Horiz. % 195.06% 237.45% 152.60% 117.05% 101.85% 100.94% 100.00%
Div Payout % 10.27 % 28.12 % 31.93 % 30.19 % 41.43 % 66.77 % - % -
  YoY % -63.48% -11.93% 5.76% -27.13% -37.95% 0.00% -
  Horiz. % 15.38% 42.11% 47.82% 45.21% 62.05% 100.00% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 462,679 302,657 239,985 195,728 163,689 145,740 134,864 22.80%
  YoY % 52.87% 26.12% 22.61% 19.57% 12.32% 8.06% -
  Horiz. % 343.07% 224.42% 177.94% 145.13% 121.37% 108.06% 100.00%
NOSH 157,658 157,749 157,625 157,769 157,197 158,070 157,718 -0.01%
  YoY % -0.06% 0.08% -0.09% 0.36% -0.55% 0.22% -
  Horiz. % 99.96% 100.02% 99.94% 100.03% 99.67% 100.22% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 3.49 % 1.70 % 1.13 % 1.01 % 0.75 % 0.51 % -0.15 % -
  YoY % 105.29% 50.44% 11.88% 34.67% 47.06% 440.00% -
  Horiz. % -2,326.67% -1,133.33% -753.33% -673.33% -500.00% -340.00% 100.00%
ROE 38.17 % 25.94 % 18.52 % 18.42 % 13.96 % 9.64 % -6.71 % -
  YoY % 47.15% 40.06% 0.54% 31.95% 44.81% 243.67% -
  Horiz. % -568.85% -386.59% -276.01% -274.52% -208.05% -143.67% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 3,253.30 3,080.80 2,736.31 2,532.80 2,291.38 2,287.33 2,213.33 6.63%
  YoY % 5.60% 12.59% 8.03% 10.54% 0.18% 3.34% -
  Horiz. % 146.99% 139.19% 123.63% 114.43% 103.53% 103.34% 100.00%
EPS 112.03 49.77 28.19 22.85 14.54 8.89 -5.74 -
  YoY % 125.10% 76.55% 23.37% 57.15% 63.55% 254.88% -
  Horiz. % -1,951.74% -867.07% -491.11% -398.08% -253.31% -154.88% 100.00%
DPS 11.50 14.00 9.00 6.90 6.00 6.00 5.89 11.79%
  YoY % -17.86% 55.56% 30.43% 15.00% 0.00% 1.87% -
  Horiz. % 195.25% 237.69% 152.80% 117.15% 101.87% 101.87% 100.00%
NAPS 2.9347 1.9186 1.5225 1.2406 1.0413 0.9220 0.8551 22.81%
  YoY % 52.96% 26.02% 22.72% 19.14% 12.94% 7.82% -
  Horiz. % 343.20% 224.37% 178.05% 145.08% 121.78% 107.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 3,253.30 3,082.58 2,735.76 2,534.59 2,284.69 2,293.31 2,214.18 6.62%
  YoY % 5.54% 12.68% 7.94% 10.94% -0.38% 3.57% -
  Horiz. % 146.93% 139.22% 123.56% 114.47% 103.18% 103.57% 100.00%
EPS 112.03 49.80 28.19 22.87 14.50 8.91 -5.74 -
  YoY % 124.96% 76.66% 23.26% 57.72% 62.74% 255.23% -
  Horiz. % -1,951.74% -867.60% -491.11% -398.43% -252.61% -155.23% 100.00%
DPS 11.50 14.00 9.00 6.90 6.01 5.95 5.90 11.76%
  YoY % -17.86% 55.56% 30.43% 14.81% 1.01% 0.85% -
  Horiz. % 194.92% 237.29% 152.54% 116.95% 101.86% 100.85% 100.00%
NAPS 2.9347 1.9197 1.5222 1.2415 1.0383 0.9244 0.8554 22.80%
  YoY % 52.87% 26.11% 22.61% 19.57% 12.32% 8.07% -
  Horiz. % 343.08% 224.42% 177.95% 145.14% 121.38% 108.07% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 9.0000 3.2500 1.9500 0.9500 0.6900 0.5000 0.6500 -
P/RPS 0.28 0.11 0.07 0.04 0.03 0.02 0.03 45.08%
  YoY % 154.55% 57.14% 75.00% 33.33% 50.00% -33.33% -
  Horiz. % 933.33% 366.67% 233.33% 133.33% 100.00% 66.67% 100.00%
P/EPS 8.03 6.53 6.92 4.16 4.75 5.62 -11.33 -
  YoY % 22.97% -5.64% 66.35% -12.42% -15.48% 149.60% -
  Horiz. % -70.87% -57.63% -61.08% -36.72% -41.92% -49.60% 100.00%
EY 12.45 15.31 14.46 24.05 21.07 17.78 -8.83 -
  YoY % -18.68% 5.88% -39.88% 14.14% 18.50% 301.36% -
  Horiz. % -141.00% -173.39% -163.76% -272.37% -238.62% -201.36% 100.00%
DY 1.28 4.31 4.62 7.26 8.70 12.00 9.07 -27.83%
  YoY % -70.30% -6.71% -36.36% -16.55% -27.50% 32.30% -
  Horiz. % 14.11% 47.52% 50.94% 80.04% 95.92% 132.30% 100.00%
P/NAPS 3.07 1.69 1.28 0.77 0.66 0.54 0.76 26.19%
  YoY % 81.66% 32.03% 66.23% 16.67% 22.22% -28.95% -
  Horiz. % 403.95% 222.37% 168.42% 101.32% 86.84% 71.05% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 20/05/14 22/05/13 25/05/12 19/05/11 21/05/10 27/05/09 29/05/08 -
Price 7.8100 5.4400 1.9100 1.2500 0.7500 0.6500 0.6500 -
P/RPS 0.24 0.18 0.07 0.05 0.03 0.03 0.03 41.40%
  YoY % 33.33% 157.14% 40.00% 66.67% 0.00% 0.00% -
  Horiz. % 800.00% 600.00% 233.33% 166.67% 100.00% 100.00% 100.00%
P/EPS 6.97 10.93 6.77 5.47 5.16 7.31 -11.33 -
  YoY % -36.23% 61.45% 23.77% 6.01% -29.41% 164.52% -
  Horiz. % -61.52% -96.47% -59.75% -48.28% -45.54% -64.52% 100.00%
EY 14.34 9.15 14.76 18.28 19.38 13.68 -8.83 -
  YoY % 56.72% -38.01% -19.26% -5.68% 41.67% 254.93% -
  Horiz. % -162.40% -103.62% -167.16% -207.02% -219.48% -154.93% 100.00%
DY 1.47 2.57 4.71 5.52 8.00 9.23 9.07 -26.15%
  YoY % -42.80% -45.44% -14.67% -31.00% -13.33% 1.76% -
  Horiz. % 16.21% 28.34% 51.93% 60.86% 88.20% 101.76% 100.00%
P/NAPS 2.66 2.84 1.25 1.01 0.72 0.70 0.76 23.21%
  YoY % -6.34% 127.20% 23.76% 40.28% 2.86% -7.89% -
  Horiz. % 350.00% 373.68% 164.47% 132.89% 94.74% 92.11% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers