Highlights

[DKSH] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     60.00%    YoY -     76.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 5,078,077 5,041,376 4,974,160 4,724,726 4,715,290 4,680,062 4,494,808 8.47%
  QoQ % 0.73% 1.35% 5.28% 0.20% 0.75% 4.12% -
  Horiz. % 112.98% 112.16% 110.66% 105.12% 104.91% 104.12% 100.00%
PBT 78,722 74,746 58,628 94,014 73,912 76,132 65,844 12.64%
  QoQ % 5.32% 27.49% -37.64% 27.20% -2.92% 15.62% -
  Horiz. % 119.56% 113.52% 89.04% 142.78% 112.25% 115.62% 100.00%
Tax -12,021 -11,312 -7,560 -12,204 -21,458 -23,246 -18,976 -26.22%
  QoQ % -6.27% -49.63% 38.05% 43.13% 7.69% -22.50% -
  Horiz. % 63.35% 59.61% 39.84% 64.31% 113.08% 122.50% 100.00%
NP 66,701 63,434 51,068 81,810 52,453 52,886 46,868 26.50%
  QoQ % 5.15% 24.21% -37.58% 55.97% -0.82% 12.84% -
  Horiz. % 142.32% 135.35% 108.96% 174.55% 111.92% 112.84% 100.00%
NP to SH 62,421 59,080 46,820 77,762 48,602 49,274 43,820 26.57%
  QoQ % 5.66% 26.19% -39.79% 60.00% -1.36% 12.45% -
  Horiz. % 142.45% 134.82% 106.85% 177.46% 110.91% 112.45% 100.00%
Tax Rate 15.27 % 15.13 % 12.89 % 12.98 % 29.03 % 30.53 % 28.82 % -34.50%
  QoQ % 0.93% 17.38% -0.69% -55.29% -4.91% 5.93% -
  Horiz. % 52.98% 52.50% 44.73% 45.04% 100.73% 105.93% 100.00%
Total Cost 5,011,376 4,977,942 4,923,092 4,642,916 4,662,837 4,627,176 4,447,940 8.27%
  QoQ % 0.67% 1.11% 6.03% -0.43% 0.77% 4.03% -
  Horiz. % 112.67% 111.92% 110.68% 104.38% 104.83% 104.03% 100.00%
Net Worth 319,528 302,130 302,657 290,844 254,491 242,683 240,034 20.99%
  QoQ % 5.76% -0.17% 4.06% 14.28% 4.87% 1.10% -
  Horiz. % 133.12% 125.87% 126.09% 121.17% 106.02% 101.10% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 24,178 36,255 - 11,037 14,714 22,072 - -
  QoQ % -33.31% 0.00% 0.00% -24.99% -33.33% 0.00% -
  Horiz. % 109.54% 164.26% 0.00% 50.00% 66.67% 100.00% -
Div Payout % 38.73 % 61.37 % - % 14.19 % 30.28 % 44.79 % - % -
  QoQ % -36.89% 0.00% 0.00% -53.14% -32.40% 0.00% -
  Horiz. % 86.47% 137.02% 0.00% 31.68% 67.60% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 319,528 302,130 302,657 290,844 254,491 242,683 240,034 20.99%
  QoQ % 5.76% -0.17% 4.06% 14.28% 4.87% 1.10% -
  Horiz. % 133.12% 125.87% 126.09% 121.17% 106.02% 101.10% 100.00%
NOSH 157,682 157,630 157,749 157,673 157,658 157,658 157,658 0.01%
  QoQ % 0.03% -0.08% 0.05% 0.01% 0.00% 0.00% -
  Horiz. % 100.02% 99.98% 100.06% 100.01% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.31 % 1.26 % 1.03 % 1.73 % 1.11 % 1.13 % 1.04 % 16.62%
  QoQ % 3.97% 22.33% -40.46% 55.86% -1.77% 8.65% -
  Horiz. % 125.96% 121.15% 99.04% 166.35% 106.73% 108.65% 100.00%
ROE 19.54 % 19.55 % 15.47 % 26.74 % 19.10 % 20.30 % 18.26 % 4.62%
  QoQ % -0.05% 26.37% -42.15% 40.00% -5.91% 11.17% -
  Horiz. % 107.01% 107.06% 84.72% 146.44% 104.60% 111.17% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3,220.44 3,198.22 3,153.21 2,996.52 2,990.83 2,968.49 2,850.98 8.45%
  QoQ % 0.69% 1.43% 5.23% 0.19% 0.75% 4.12% -
  Horiz. % 112.96% 112.18% 110.60% 105.10% 104.91% 104.12% 100.00%
EPS 39.59 37.48 29.68 49.32 30.83 31.26 27.80 26.55%
  QoQ % 5.63% 26.28% -39.82% 59.97% -1.38% 12.45% -
  Horiz. % 142.41% 134.82% 106.76% 177.41% 110.90% 112.45% 100.00%
DPS 15.33 23.00 0.00 7.00 9.33 14.00 0.00 -
  QoQ % -33.35% 0.00% 0.00% -24.97% -33.36% 0.00% -
  Horiz. % 109.50% 164.29% 0.00% 50.00% 66.64% 100.00% -
NAPS 2.0264 1.9167 1.9186 1.8446 1.6142 1.5393 1.5225 20.98%
  QoQ % 5.72% -0.10% 4.01% 14.27% 4.87% 1.10% -
  Horiz. % 133.10% 125.89% 126.02% 121.16% 106.02% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3,220.94 3,197.66 3,155.03 2,996.82 2,990.83 2,968.49 2,850.98 8.47%
  QoQ % 0.73% 1.35% 5.28% 0.20% 0.75% 4.12% -
  Horiz. % 112.98% 112.16% 110.66% 105.12% 104.91% 104.12% 100.00%
EPS 39.59 37.47 29.70 49.32 30.83 31.26 27.80 26.55%
  QoQ % 5.66% 26.16% -39.78% 59.97% -1.38% 12.45% -
  Horiz. % 142.41% 134.78% 106.83% 177.41% 110.90% 112.45% 100.00%
DPS 15.34 23.00 0.00 7.00 9.33 14.00 0.00 -
  QoQ % -33.30% 0.00% 0.00% -24.97% -33.36% 0.00% -
  Horiz. % 109.57% 164.29% 0.00% 50.00% 66.64% 100.00% -
NAPS 2.0267 1.9164 1.9197 1.8448 1.6142 1.5393 1.5225 20.99%
  QoQ % 5.76% -0.17% 4.06% 14.29% 4.87% 1.10% -
  Horiz. % 133.12% 125.87% 126.09% 121.17% 106.02% 101.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.9000 5.0300 3.2500 2.2500 2.1400 2.1200 1.9500 -
P/RPS 0.18 0.16 0.10 0.08 0.07 0.07 0.07 87.59%
  QoQ % 12.50% 60.00% 25.00% 14.29% 0.00% 0.00% -
  Horiz. % 257.14% 228.57% 142.86% 114.29% 100.00% 100.00% 100.00%
P/EPS 14.90 13.42 10.95 4.56 6.94 6.78 7.02 65.08%
  QoQ % 11.03% 22.56% 140.13% -34.29% 2.36% -3.42% -
  Horiz. % 212.25% 191.17% 155.98% 64.96% 98.86% 96.58% 100.00%
EY 6.71 7.45 9.13 21.92 14.41 14.74 14.25 -39.45%
  QoQ % -9.93% -18.40% -58.35% 52.12% -2.24% 3.44% -
  Horiz. % 47.09% 52.28% 64.07% 153.82% 101.12% 103.44% 100.00%
DY 2.60 4.57 0.00 3.11 4.36 6.60 0.00 -
  QoQ % -43.11% 0.00% 0.00% -28.67% -33.94% 0.00% -
  Horiz. % 39.39% 69.24% 0.00% 47.12% 66.06% 100.00% -
P/NAPS 2.91 2.62 1.69 1.22 1.33 1.38 1.28 72.81%
  QoQ % 11.07% 55.03% 38.52% -8.27% -3.62% 7.81% -
  Horiz. % 227.34% 204.69% 132.03% 95.31% 103.91% 107.81% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 28/08/13 22/05/13 28/02/13 23/11/12 24/08/12 25/05/12 -
Price 6.4200 5.0700 5.4400 2.8700 2.1700 2.0500 1.9100 -
P/RPS 0.20 0.16 0.17 0.10 0.07 0.07 0.07 101.22%
  QoQ % 25.00% -5.88% 70.00% 42.86% 0.00% 0.00% -
  Horiz. % 285.71% 228.57% 242.86% 142.86% 100.00% 100.00% 100.00%
P/EPS 16.22 13.53 18.33 5.82 7.04 6.56 6.87 77.22%
  QoQ % 19.88% -26.19% 214.95% -17.33% 7.32% -4.51% -
  Horiz. % 236.10% 196.94% 266.81% 84.72% 102.47% 95.49% 100.00%
EY 6.17 7.39 5.46 17.18 14.21 15.25 14.55 -43.53%
  QoQ % -16.51% 35.35% -68.22% 20.90% -6.82% 4.81% -
  Horiz. % 42.41% 50.79% 37.53% 118.08% 97.66% 104.81% 100.00%
DY 2.39 4.54 0.00 2.44 4.30 6.83 0.00 -
  QoQ % -47.36% 0.00% 0.00% -43.26% -37.04% 0.00% -
  Horiz. % 34.99% 66.47% 0.00% 35.72% 62.96% 100.00% -
P/NAPS 3.17 2.65 2.84 1.56 1.34 1.33 1.25 85.86%
  QoQ % 19.62% -6.69% 82.05% 16.42% 0.75% 6.40% -
  Horiz. % 253.60% 212.00% 227.20% 124.80% 107.20% 106.40% 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
Partners & Brokers