Highlights

[DKSH] QoQ Annualized Quarter Result on 2017-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     7.16%    YoY -     3.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 5,885,502 5,796,274 5,822,692 5,510,354 5,511,133 5,526,730 5,478,672 4.89%
  QoQ % 1.54% -0.45% 5.67% -0.01% -0.28% 0.88% -
  Horiz. % 107.43% 105.80% 106.28% 100.58% 100.59% 100.88% 100.00%
PBT 61,793 67,136 57,920 70,721 66,360 71,958 54,036 9.35%
  QoQ % -7.96% 15.91% -18.10% 6.57% -7.78% 33.17% -
  Horiz. % 114.36% 124.24% 107.19% 130.88% 122.81% 133.17% 100.00%
Tax -16,390 -17,414 -14,688 -18,727 -17,838 -19,152 -13,852 11.86%
  QoQ % 5.88% -18.56% 21.57% -4.98% 6.86% -38.26% -
  Horiz. % 118.33% 125.71% 106.04% 135.19% 128.78% 138.26% 100.00%
NP 45,402 49,722 43,232 51,994 48,521 52,806 40,184 8.47%
  QoQ % -8.69% 15.01% -16.85% 7.16% -8.11% 31.41% -
  Horiz. % 112.99% 123.74% 107.59% 129.39% 120.75% 131.41% 100.00%
NP to SH 45,402 49,722 43,232 51,994 48,521 52,806 40,184 8.47%
  QoQ % -8.69% 15.01% -16.85% 7.16% -8.11% 31.41% -
  Horiz. % 112.99% 123.74% 107.59% 129.39% 120.75% 131.41% 100.00%
Tax Rate 26.52 % 25.94 % 25.36 % 26.48 % 26.88 % 26.62 % 25.63 % 2.30%
  QoQ % 2.24% 2.29% -4.23% -1.49% 0.98% 3.86% -
  Horiz. % 103.47% 101.21% 98.95% 103.32% 104.88% 103.86% 100.00%
Total Cost 5,840,100 5,746,552 5,779,460 5,458,360 5,462,612 5,473,924 5,438,488 4.86%
  QoQ % 1.63% -0.57% 5.88% -0.08% -0.21% 0.65% -
  Horiz. % 107.38% 105.66% 106.27% 100.37% 100.44% 100.65% 100.00%
Net Worth 586,440 577,233 578,936 568,073 552,496 469,505 468,323 16.16%
  QoQ % 1.60% -0.29% 1.91% 2.82% 17.68% 0.25% -
  Horiz. % 125.22% 123.26% 123.62% 121.30% 117.97% 100.25% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 21,021 31,531 - 14,977 19,970 29,955 - -
  QoQ % -33.33% 0.00% 0.00% -25.00% -33.33% 0.00% -
  Horiz. % 70.18% 105.26% 0.00% 50.00% 66.67% 100.00% -
Div Payout % 46.30 % 63.42 % - % 28.81 % 41.16 % 56.73 % - % -
  QoQ % -26.99% 0.00% 0.00% -30.00% -27.45% 0.00% -
  Horiz. % 81.61% 111.79% 0.00% 50.78% 72.55% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 586,440 577,233 578,936 568,073 552,496 469,505 468,323 16.16%
  QoQ % 1.60% -0.29% 1.91% 2.82% 17.68% 0.25% -
  Horiz. % 125.22% 123.26% 123.62% 121.30% 117.97% 100.25% 100.00%
NOSH 157,658 157,658 157,658 157,658 157,658 157,658 157,658 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.77 % 0.86 % 0.74 % 0.94 % 0.88 % 0.96 % 0.73 % 3.62%
  QoQ % -10.47% 16.22% -21.28% 6.82% -8.33% 31.51% -
  Horiz. % 105.48% 117.81% 101.37% 128.77% 120.55% 131.51% 100.00%
ROE 7.74 % 8.61 % 7.47 % 9.15 % 8.78 % 11.25 % 8.58 % -6.63%
  QoQ % -10.10% 15.26% -18.36% 4.21% -21.96% 31.12% -
  Horiz. % 90.21% 100.35% 87.06% 106.64% 102.33% 131.12% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3,733.08 3,676.48 3,693.24 3,495.13 3,495.62 3,505.52 3,475.03 4.89%
  QoQ % 1.54% -0.45% 5.67% -0.01% -0.28% 0.88% -
  Horiz. % 107.43% 105.80% 106.28% 100.58% 100.59% 100.88% 100.00%
EPS 28.80 31.54 27.44 32.98 30.77 33.50 25.48 8.50%
  QoQ % -8.69% 14.94% -16.80% 7.18% -8.15% 31.48% -
  Horiz. % 113.03% 123.78% 107.69% 129.43% 120.76% 131.48% 100.00%
DPS 13.33 20.00 0.00 9.50 12.67 19.00 0.00 -
  QoQ % -33.35% 0.00% 0.00% -25.02% -33.32% 0.00% -
  Horiz. % 70.16% 105.26% 0.00% 50.00% 66.68% 100.00% -
NAPS 3.7197 3.6613 3.6721 3.6032 3.5044 2.9780 2.9705 16.16%
  QoQ % 1.60% -0.29% 1.91% 2.82% 17.68% 0.25% -
  Horiz. % 125.22% 123.26% 123.62% 121.30% 117.97% 100.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3,733.08 3,676.48 3,693.24 3,495.13 3,495.62 3,505.52 3,475.03 4.89%
  QoQ % 1.54% -0.45% 5.67% -0.01% -0.28% 0.88% -
  Horiz. % 107.43% 105.80% 106.28% 100.58% 100.59% 100.88% 100.00%
EPS 28.80 31.54 27.44 32.98 30.77 33.50 25.48 8.50%
  QoQ % -8.69% 14.94% -16.80% 7.18% -8.15% 31.48% -
  Horiz. % 113.03% 123.78% 107.69% 129.43% 120.76% 131.48% 100.00%
DPS 13.33 20.00 0.00 9.50 12.67 19.00 0.00 -
  QoQ % -33.35% 0.00% 0.00% -25.02% -33.32% 0.00% -
  Horiz. % 70.16% 105.26% 0.00% 50.00% 66.68% 100.00% -
NAPS 3.7197 3.6613 3.6721 3.6032 3.5044 2.9780 2.9705 16.16%
  QoQ % 1.60% -0.29% 1.91% 2.82% 17.68% 0.25% -
  Horiz. % 125.22% 123.26% 123.62% 121.30% 117.97% 100.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.3500 3.3800 3.8500 3.9800 4.7000 4.9000 4.6900 -
P/RPS 0.09 0.09 0.10 0.11 0.13 0.14 0.13 -21.72%
  QoQ % 0.00% -10.00% -9.09% -15.38% -7.14% 7.69% -
  Horiz. % 69.23% 69.23% 76.92% 84.62% 100.00% 107.69% 100.00%
P/EPS 11.63 10.72 14.04 12.07 15.27 14.63 18.40 -26.33%
  QoQ % 8.49% -23.65% 16.32% -20.96% 4.37% -20.49% -
  Horiz. % 63.21% 58.26% 76.30% 65.60% 82.99% 79.51% 100.00%
EY 8.60 9.33 7.12 8.29 6.55 6.84 5.43 35.83%
  QoQ % -7.82% 31.04% -14.11% 26.56% -4.24% 25.97% -
  Horiz. % 158.38% 171.82% 131.12% 152.67% 120.63% 125.97% 100.00%
DY 3.98 5.92 0.00 2.39 2.70 3.88 0.00 -
  QoQ % -32.77% 0.00% 0.00% -11.48% -30.41% 0.00% -
  Horiz. % 102.58% 152.58% 0.00% 61.60% 69.59% 100.00% -
P/NAPS 0.90 0.92 1.05 1.10 1.34 1.65 1.58 -31.26%
  QoQ % -2.17% -12.38% -4.55% -17.91% -18.79% 4.43% -
  Horiz. % 56.96% 58.23% 66.46% 69.62% 84.81% 104.43% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 08/11/18 08/08/18 22/05/18 26/02/18 31/10/17 09/08/17 24/05/17 -
Price 3.0500 3.9000 4.3000 3.9000 4.6800 5.0000 5.2100 -
P/RPS 0.08 0.11 0.12 0.11 0.13 0.14 0.15 -34.21%
  QoQ % -27.27% -8.33% 9.09% -15.38% -7.14% -6.67% -
  Horiz. % 53.33% 73.33% 80.00% 73.33% 86.67% 93.33% 100.00%
P/EPS 10.59 12.37 15.68 11.83 15.21 14.93 20.44 -35.47%
  QoQ % -14.39% -21.11% 32.54% -22.22% 1.88% -26.96% -
  Horiz. % 51.81% 60.52% 76.71% 57.88% 74.41% 73.04% 100.00%
EY 9.44 8.09 6.38 8.46 6.58 6.70 4.89 54.98%
  QoQ % 16.69% 26.80% -24.59% 28.57% -1.79% 37.01% -
  Horiz. % 193.05% 165.44% 130.47% 173.01% 134.56% 137.01% 100.00%
DY 4.37 5.13 0.00 2.44 2.71 3.80 0.00 -
  QoQ % -14.81% 0.00% 0.00% -9.96% -28.68% 0.00% -
  Horiz. % 115.00% 135.00% 0.00% 64.21% 71.32% 100.00% -
P/NAPS 0.82 1.07 1.17 1.08 1.34 1.68 1.75 -39.64%
  QoQ % -23.36% -8.55% 8.33% -19.40% -20.24% -4.00% -
  Horiz. % 46.86% 61.14% 66.86% 61.71% 76.57% 96.00% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. OFI 决战股海
6. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers