Highlights

[DKSH] QoQ Annualized Quarter Result on 2013-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     26.19%    YoY -     19.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 5,148,052 5,085,623 5,078,077 5,041,376 4,974,160 4,724,726 4,715,290 6.03%
  QoQ % 1.23% 0.15% 0.73% 1.35% 5.28% 0.20% -
  Horiz. % 109.18% 107.85% 107.69% 106.92% 105.49% 100.20% 100.00%
PBT 71,736 190,445 78,722 74,746 58,628 94,014 73,912 -1.97%
  QoQ % -62.33% 141.92% 5.32% 27.49% -37.64% 27.20% -
  Horiz. % 97.06% 257.66% 106.51% 101.13% 79.32% 127.20% 100.00%
Tax -17,740 -12,103 -12,021 -11,312 -7,560 -12,204 -21,458 -11.93%
  QoQ % -46.58% -0.68% -6.27% -49.63% 38.05% 43.13% -
  Horiz. % 82.67% 56.40% 56.02% 52.72% 35.23% 56.87% 100.00%
NP 53,996 178,342 66,701 63,434 51,068 81,810 52,453 1.95%
  QoQ % -69.72% 167.37% 5.15% 24.21% -37.58% 55.97% -
  Horiz. % 102.94% 340.00% 127.16% 120.93% 97.36% 155.97% 100.00%
NP to SH 53,996 174,828 62,421 59,080 46,820 77,762 48,602 7.27%
  QoQ % -69.11% 180.08% 5.66% 26.19% -39.79% 60.00% -
  Horiz. % 111.10% 359.71% 128.43% 121.56% 96.33% 160.00% 100.00%
Tax Rate 24.73 % 6.36 % 15.27 % 15.13 % 12.89 % 12.98 % 29.03 % -10.14%
  QoQ % 288.84% -58.35% 0.93% 17.38% -0.69% -55.29% -
  Horiz. % 85.19% 21.91% 52.60% 52.12% 44.40% 44.71% 100.00%
Total Cost 5,094,056 4,907,281 5,011,376 4,977,942 4,923,092 4,642,916 4,662,837 6.08%
  QoQ % 3.81% -2.08% 0.67% 1.11% 6.03% -0.43% -
  Horiz. % 109.25% 105.24% 107.47% 106.76% 105.58% 99.57% 100.00%
Net Worth 462,679 449,168 319,528 302,130 302,657 290,844 254,491 49.01%
  QoQ % 3.01% 40.57% 5.76% -0.17% 4.06% 14.28% -
  Horiz. % 181.81% 176.50% 125.56% 118.72% 118.93% 114.28% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 18,130 24,178 36,255 - 11,037 14,714 -
  QoQ % 0.00% -25.01% -33.31% 0.00% 0.00% -24.99% -
  Horiz. % 0.00% 123.21% 164.31% 246.39% 0.00% 75.01% 100.00%
Div Payout % - % 10.37 % 38.73 % 61.37 % - % 14.19 % 30.28 % -
  QoQ % 0.00% -73.22% -36.89% 0.00% 0.00% -53.14% -
  Horiz. % 0.00% 34.25% 127.91% 202.68% 0.00% 46.86% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 462,679 449,168 319,528 302,130 302,657 290,844 254,491 49.01%
  QoQ % 3.01% 40.57% 5.76% -0.17% 4.06% 14.28% -
  Horiz. % 181.81% 176.50% 125.56% 118.72% 118.93% 114.28% 100.00%
NOSH 157,658 157,652 157,682 157,630 157,749 157,673 157,658 -
  QoQ % 0.00% -0.02% 0.03% -0.08% 0.05% 0.01% -
  Horiz. % 100.00% 100.00% 100.02% 99.98% 100.06% 100.01% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.05 % 3.51 % 1.31 % 1.26 % 1.03 % 1.73 % 1.11 % -3.64%
  QoQ % -70.09% 167.94% 3.97% 22.33% -40.46% 55.86% -
  Horiz. % 94.59% 316.22% 118.02% 113.51% 92.79% 155.86% 100.00%
ROE 11.67 % 38.92 % 19.54 % 19.55 % 15.47 % 26.74 % 19.10 % -28.02%
  QoQ % -70.02% 99.18% -0.05% 26.37% -42.15% 40.00% -
  Horiz. % 61.10% 203.77% 102.30% 102.36% 80.99% 140.00% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3,265.33 3,225.84 3,220.44 3,198.22 3,153.21 2,996.52 2,990.83 6.03%
  QoQ % 1.22% 0.17% 0.69% 1.43% 5.23% 0.19% -
  Horiz. % 109.18% 107.86% 107.68% 106.93% 105.43% 100.19% 100.00%
EPS 34.24 110.89 39.59 37.48 29.68 49.32 30.83 7.25%
  QoQ % -69.12% 180.10% 5.63% 26.28% -39.82% 59.97% -
  Horiz. % 111.06% 359.68% 128.41% 121.57% 96.27% 159.97% 100.00%
DPS 0.00 11.50 15.33 23.00 0.00 7.00 9.33 -
  QoQ % 0.00% -24.98% -33.35% 0.00% 0.00% -24.97% -
  Horiz. % 0.00% 123.26% 164.31% 246.52% 0.00% 75.03% 100.00%
NAPS 2.9347 2.8491 2.0264 1.9167 1.9186 1.8446 1.6142 49.01%
  QoQ % 3.00% 40.60% 5.72% -0.10% 4.01% 14.27% -
  Horiz. % 181.81% 176.50% 125.54% 118.74% 118.86% 114.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3,265.33 3,225.73 3,220.94 3,197.66 3,155.03 2,996.82 2,990.83 6.03%
  QoQ % 1.23% 0.15% 0.73% 1.35% 5.28% 0.20% -
  Horiz. % 109.18% 107.85% 107.69% 106.92% 105.49% 100.20% 100.00%
EPS 34.24 110.89 39.59 37.47 29.70 49.32 30.83 7.25%
  QoQ % -69.12% 180.10% 5.66% 26.16% -39.78% 59.97% -
  Horiz. % 111.06% 359.68% 128.41% 121.54% 96.33% 159.97% 100.00%
DPS 0.00 11.50 15.34 23.00 0.00 7.00 9.33 -
  QoQ % 0.00% -25.03% -33.30% 0.00% 0.00% -24.97% -
  Horiz. % 0.00% 123.26% 164.42% 246.52% 0.00% 75.03% 100.00%
NAPS 2.9347 2.8490 2.0267 1.9164 1.9197 1.8448 1.6142 49.01%
  QoQ % 3.01% 40.57% 5.76% -0.17% 4.06% 14.29% -
  Horiz. % 181.81% 176.50% 125.55% 118.72% 118.93% 114.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 9.0000 6.4500 5.9000 5.0300 3.2500 2.2500 2.1400 -
P/RPS 0.28 0.20 0.18 0.16 0.10 0.08 0.07 152.20%
  QoQ % 40.00% 11.11% 12.50% 60.00% 25.00% 14.29% -
  Horiz. % 400.00% 285.71% 257.14% 228.57% 142.86% 114.29% 100.00%
P/EPS 26.28 5.82 14.90 13.42 10.95 4.56 6.94 143.14%
  QoQ % 351.55% -60.94% 11.03% 22.56% 140.13% -34.29% -
  Horiz. % 378.67% 83.86% 214.70% 193.37% 157.78% 65.71% 100.00%
EY 3.81 17.19 6.71 7.45 9.13 21.92 14.41 -58.84%
  QoQ % -77.84% 156.18% -9.93% -18.40% -58.35% 52.12% -
  Horiz. % 26.44% 119.29% 46.56% 51.70% 63.36% 152.12% 100.00%
DY 0.00 1.78 2.60 4.57 0.00 3.11 4.36 -
  QoQ % 0.00% -31.54% -43.11% 0.00% 0.00% -28.67% -
  Horiz. % 0.00% 40.83% 59.63% 104.82% 0.00% 71.33% 100.00%
P/NAPS 3.07 2.26 2.91 2.62 1.69 1.22 1.33 74.75%
  QoQ % 35.84% -22.34% 11.07% 55.03% 38.52% -8.27% -
  Horiz. % 230.83% 169.92% 218.80% 196.99% 127.07% 91.73% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 26/02/14 21/11/13 28/08/13 22/05/13 28/02/13 23/11/12 -
Price 7.8100 7.0000 6.4200 5.0700 5.4400 2.8700 2.1700 -
P/RPS 0.24 0.22 0.20 0.16 0.17 0.10 0.07 127.55%
  QoQ % 9.09% 10.00% 25.00% -5.88% 70.00% 42.86% -
  Horiz. % 342.86% 314.29% 285.71% 228.57% 242.86% 142.86% 100.00%
P/EPS 22.80 6.31 16.22 13.53 18.33 5.82 7.04 119.05%
  QoQ % 261.33% -61.10% 19.88% -26.19% 214.95% -17.33% -
  Horiz. % 323.86% 89.63% 230.40% 192.19% 260.37% 82.67% 100.00%
EY 4.39 15.84 6.17 7.39 5.46 17.18 14.21 -54.33%
  QoQ % -72.29% 156.73% -16.51% 35.35% -68.22% 20.90% -
  Horiz. % 30.89% 111.47% 43.42% 52.01% 38.42% 120.90% 100.00%
DY 0.00 1.64 2.39 4.54 0.00 2.44 4.30 -
  QoQ % 0.00% -31.38% -47.36% 0.00% 0.00% -43.26% -
  Horiz. % 0.00% 38.14% 55.58% 105.58% 0.00% 56.74% 100.00%
P/NAPS 2.66 2.46 3.17 2.65 2.84 1.56 1.34 58.02%
  QoQ % 8.13% -22.40% 19.62% -6.69% 82.05% 16.42% -
  Horiz. % 198.51% 183.58% 236.57% 197.76% 211.94% 116.42% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.910.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.5150.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers