Highlights

[DKSH] QoQ Cumulative Quarter Result on 2012-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 24-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     124.89%    YoY -     9.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,243,540 4,724,726 3,536,468 2,340,031 1,123,702 4,260,749 3,217,962 -46.92%
  QoQ % -73.68% 33.60% 51.13% 108.24% -73.63% 32.41% -
  Horiz. % 38.64% 146.82% 109.90% 72.72% 34.92% 132.41% 100.00%
PBT 14,657 94,014 55,434 38,066 16,461 67,687 50,443 -56.10%
  QoQ % -84.41% 69.60% 45.63% 131.25% -75.68% 34.19% -
  Horiz. % 29.06% 186.38% 109.89% 75.46% 32.63% 134.19% 100.00%
Tax -1,890 -12,204 -16,094 -11,623 -4,744 -18,815 -13,765 -73.35%
  QoQ % 84.51% 24.17% -38.47% -145.00% 74.79% -36.69% -
  Horiz. % 13.73% 88.66% 116.92% 84.44% 34.46% 136.69% 100.00%
NP 12,767 81,810 39,340 26,443 11,717 48,872 36,678 -50.49%
  QoQ % -84.39% 107.96% 48.77% 125.68% -76.03% 33.25% -
  Horiz. % 34.81% 223.05% 107.26% 72.09% 31.95% 133.25% 100.00%
NP to SH 11,705 77,762 36,452 24,637 10,955 44,098 32,907 -49.77%
  QoQ % -84.95% 113.33% 47.96% 124.89% -75.16% 34.01% -
  Horiz. % 35.57% 236.31% 110.77% 74.87% 33.29% 134.01% 100.00%
Tax Rate 12.89 % 12.98 % 29.03 % 30.53 % 28.82 % 27.80 % 27.29 % -39.32%
  QoQ % -0.69% -55.29% -4.91% 5.93% 3.67% 1.87% -
  Horiz. % 47.23% 47.56% 106.38% 111.87% 105.61% 101.87% 100.00%
Total Cost 1,230,773 4,642,916 3,497,128 2,313,588 1,111,985 4,211,877 3,181,284 -46.87%
  QoQ % -73.49% 32.76% 51.16% 108.06% -73.60% 32.40% -
  Horiz. % 38.69% 145.94% 109.93% 72.72% 34.95% 132.40% 100.00%
Net Worth 302,657 290,844 254,491 242,683 240,034 229,139 210,934 27.19%
  QoQ % 4.06% 14.28% 4.87% 1.10% 4.75% 8.63% -
  Horiz. % 143.48% 137.88% 120.65% 115.05% 113.80% 108.63% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 11,037 11,036 11,036 - 7,094 7,094 -
  QoQ % 0.00% 0.01% 0.00% 0.00% 0.00% -0.01% -
  Horiz. % 0.00% 155.57% 155.55% 155.55% 0.00% 99.99% 100.00%
Div Payout % - % 14.19 % 30.28 % 44.79 % - % 16.09 % 21.56 % -
  QoQ % 0.00% -53.14% -32.40% 0.00% 0.00% -25.37% -
  Horiz. % 0.00% 65.82% 140.45% 207.75% 0.00% 74.63% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 302,657 290,844 254,491 242,683 240,034 229,139 210,934 27.19%
  QoQ % 4.06% 14.28% 4.87% 1.10% 4.75% 8.63% -
  Horiz. % 143.48% 137.88% 120.65% 115.05% 113.80% 108.63% 100.00%
NOSH 157,749 157,673 157,658 157,658 157,658 157,646 157,660 0.04%
  QoQ % 0.05% 0.01% 0.00% 0.00% 0.01% -0.01% -
  Horiz. % 100.06% 100.01% 100.00% 100.00% 100.00% 99.99% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.03 % 1.73 % 1.11 % 1.13 % 1.04 % 1.15 % 1.14 % -6.54%
  QoQ % -40.46% 55.86% -1.77% 8.65% -9.57% 0.88% -
  Horiz. % 90.35% 151.75% 97.37% 99.12% 91.23% 100.88% 100.00%
ROE 3.87 % 26.74 % 14.32 % 10.15 % 4.56 % 19.25 % 15.60 % -60.49%
  QoQ % -85.53% 86.73% 41.08% 122.59% -76.31% 23.40% -
  Horiz. % 24.81% 171.41% 91.79% 65.06% 29.23% 123.40% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 788.30 2,996.52 2,243.13 1,484.24 712.75 2,702.72 2,041.07 -46.94%
  QoQ % -73.69% 33.59% 51.13% 108.24% -73.63% 32.42% -
  Horiz. % 38.62% 146.81% 109.90% 72.72% 34.92% 132.42% 100.00%
EPS 7.42 49.32 23.12 15.63 6.95 27.97 20.87 -49.78%
  QoQ % -84.96% 113.32% 47.92% 124.89% -75.15% 34.02% -
  Horiz. % 35.55% 236.32% 110.78% 74.89% 33.30% 134.02% 100.00%
DPS 0.00 7.00 7.00 7.00 0.00 4.50 4.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 155.56% 155.56% 155.56% 0.00% 100.00% 100.00%
NAPS 1.9186 1.8446 1.6142 1.5393 1.5225 1.4535 1.3379 27.14%
  QoQ % 4.01% 14.27% 4.87% 1.10% 4.75% 8.64% -
  Horiz. % 143.40% 137.87% 120.65% 115.05% 113.80% 108.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 788.76 2,996.82 2,243.13 1,484.24 712.75 2,702.53 2,041.10 -46.92%
  QoQ % -73.68% 33.60% 51.13% 108.24% -73.63% 32.41% -
  Horiz. % 38.64% 146.82% 109.90% 72.72% 34.92% 132.41% 100.00%
EPS 7.42 49.32 23.12 15.63 6.95 27.97 20.87 -49.78%
  QoQ % -84.96% 113.32% 47.92% 124.89% -75.15% 34.02% -
  Horiz. % 35.55% 236.32% 110.78% 74.89% 33.30% 134.02% 100.00%
DPS 0.00 7.00 7.00 7.00 0.00 4.50 4.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 155.56% 155.56% 155.56% 0.00% 100.00% 100.00%
NAPS 1.9197 1.8448 1.6142 1.5393 1.5225 1.4534 1.3379 27.19%
  QoQ % 4.06% 14.29% 4.87% 1.10% 4.75% 8.63% -
  Horiz. % 143.49% 137.89% 120.65% 115.05% 113.80% 108.63% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.2500 2.2500 2.1400 2.1200 1.9500 1.5600 1.4600 -
P/RPS 0.41 0.08 0.10 0.14 0.27 0.06 0.07 224.58%
  QoQ % 412.50% -20.00% -28.57% -48.15% 350.00% -14.29% -
  Horiz. % 585.71% 114.29% 142.86% 200.00% 385.71% 85.71% 100.00%
P/EPS 43.80 4.56 9.26 13.57 28.06 5.58 7.00 239.18%
  QoQ % 860.53% -50.76% -31.76% -51.64% 402.87% -20.29% -
  Horiz. % 625.71% 65.14% 132.29% 193.86% 400.86% 79.71% 100.00%
EY 2.28 21.92 10.80 7.37 3.56 17.93 14.30 -70.56%
  QoQ % -89.60% 102.96% 46.54% 107.02% -80.15% 25.38% -
  Horiz. % 15.94% 153.29% 75.52% 51.54% 24.90% 125.38% 100.00%
DY 0.00 3.11 3.27 3.30 0.00 2.88 3.08 -
  QoQ % 0.00% -4.89% -0.91% 0.00% 0.00% -6.49% -
  Horiz. % 0.00% 100.97% 106.17% 107.14% 0.00% 93.51% 100.00%
P/NAPS 1.69 1.22 1.33 1.38 1.28 1.07 1.09 33.92%
  QoQ % 38.52% -8.27% -3.62% 7.81% 19.63% -1.83% -
  Horiz. % 155.05% 111.93% 122.02% 126.61% 117.43% 98.17% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 28/02/13 23/11/12 24/08/12 25/05/12 24/02/12 29/11/11 -
Price 5.4400 2.8700 2.1700 2.0500 1.9100 1.8600 2.0600 -
P/RPS 0.69 0.10 0.10 0.14 0.27 0.07 0.10 262.01%
  QoQ % 590.00% 0.00% -28.57% -48.15% 285.71% -30.00% -
  Horiz. % 690.00% 100.00% 100.00% 140.00% 270.00% 70.00% 100.00%
P/EPS 73.32 5.82 9.39 13.12 27.49 6.65 9.87 280.25%
  QoQ % 1,159.79% -38.02% -28.43% -52.27% 313.38% -32.62% -
  Horiz. % 742.86% 58.97% 95.14% 132.93% 278.52% 67.38% 100.00%
EY 1.36 17.18 10.65 7.62 3.64 15.04 10.13 -73.75%
  QoQ % -92.08% 61.31% 39.76% 109.34% -75.80% 48.47% -
  Horiz. % 13.43% 169.60% 105.13% 75.22% 35.93% 148.47% 100.00%
DY 0.00 2.44 3.23 3.41 0.00 2.42 2.18 -
  QoQ % 0.00% -24.46% -5.28% 0.00% 0.00% 11.01% -
  Horiz. % 0.00% 111.93% 148.17% 156.42% 0.00% 111.01% 100.00%
P/NAPS 2.84 1.56 1.34 1.33 1.25 1.28 1.54 50.33%
  QoQ % 82.05% 16.42% 0.75% 6.40% -2.34% -16.88% -
  Horiz. % 184.42% 101.30% 87.01% 86.36% 81.17% 83.12% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS