[DKSH] QoQ Cumulative Quarter Result on 2013-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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 1,287,013 5,085,623 3,808,558 2,520,688 1,243,540 4,724,726 3,536,468 -49.06% QoQ % -74.69% 33.53% 51.09% 102.70% -73.68% 33.60% - Horiz. % 36.39% 143.81% 107.69% 71.28% 35.16% 133.60% 100.00%
PBT 17,934 190,445 59,042 37,373 14,657 94,014 55,434 -52.91% QoQ % -90.58% 222.56% 57.98% 154.98% -84.41% 69.60% - Horiz. % 32.35% 343.55% 106.51% 67.42% 26.44% 169.60% 100.00%
Tax -4,435 -12,103 -9,016 -5,656 -1,890 -12,204 -16,094 -57.69% QoQ % 63.36% -34.24% -59.41% -199.26% 84.51% 24.17% - Horiz. % 27.56% 75.20% 56.02% 35.14% 11.74% 75.83% 100.00%
NP 13,499 178,342 50,026 31,717 12,767 81,810 39,340 -51.02% QoQ % -92.43% 256.50% 57.73% 148.43% -84.39% 107.96% - Horiz. % 34.31% 453.34% 127.16% 80.62% 32.45% 207.96% 100.00%
NP to SH 13,499 174,828 46,816 29,540 11,705 77,762 36,452 -48.46% QoQ % -92.28% 273.44% 58.48% 152.37% -84.95% 113.33% - Horiz. % 37.03% 479.61% 128.43% 81.04% 32.11% 213.33% 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 1,273,514 4,907,281 3,758,532 2,488,971 1,230,773 4,642,916 3,497,128 -49.04% QoQ % -74.05% 30.56% 51.01% 102.23% -73.49% 32.76% - Horiz. % 36.42% 140.32% 107.47% 71.17% 35.19% 132.76% 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 18,133 18,127 - 11,037 11,036 - QoQ % 0.00% -0.02% 0.03% 0.00% 0.00% 0.01% - Horiz. % 0.00% 164.28% 164.31% 164.26% 0.00% 100.01% 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 2.92 % 38.92 % 14.65 % 9.78 % 3.87 % 26.74 % 14.32 % -65.39% QoQ % -92.50% 165.67% 49.80% 152.71% -85.53% 86.73% - Horiz. % 20.39% 271.79% 102.30% 68.30% 27.03% 186.73% 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 816.33 3,225.84 2,415.33 1,599.11 788.30 2,996.52 2,243.13 -49.06% QoQ % -74.69% 33.56% 51.04% 102.86% -73.69% 33.59% - Horiz. % 36.39% 143.81% 107.68% 71.29% 35.14% 133.59% 100.00%
EPS 8.56 110.89 29.69 18.74 7.42 49.32 23.12 -48.47% QoQ % -92.28% 273.49% 58.43% 152.56% -84.96% 113.32% - Horiz. % 37.02% 479.63% 128.42% 81.06% 32.09% 213.32% 100.00%
DPS 0.00 11.50 11.50 11.50 0.00 7.00 7.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 164.29% 164.29% 164.29% 0.00% 100.00% 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 816.33 3,225.73 2,415.71 1,598.83 788.76 2,996.82 2,243.13 -49.06% QoQ % -74.69% 33.53% 51.09% 102.70% -73.68% 33.60% - Horiz. % 36.39% 143.80% 107.69% 71.28% 35.16% 133.60% 100.00%
EPS 8.56 110.89 29.69 18.74 7.42 49.32 23.12 -48.47% QoQ % -92.28% 273.49% 58.43% 152.56% -84.96% 113.32% - Horiz. % 37.02% 479.63% 128.42% 81.06% 32.09% 213.32% 100.00%
DPS 0.00 11.50 11.50 11.50 0.00 7.00 7.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 164.29% 164.29% 164.29% 0.00% 100.00% 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 1.10 0.20 0.24 0.31 0.41 0.08 0.10 395.33% QoQ % 450.00% -16.67% -22.58% -24.39% 412.50% -20.00% - Horiz. % 1,100.00% 200.00% 240.00% 310.00% 410.00% 80.00% 100.00%
P/EPS 105.11 5.82 19.87 26.84 43.80 4.56 9.26 405.82% QoQ % 1,706.01% -70.71% -25.97% -38.72% 860.53% -50.76% - Horiz. % 1,135.10% 62.85% 214.58% 289.85% 473.00% 49.24% 100.00%
EY 0.95 17.19 5.03 3.73 2.28 21.92 10.80 -80.25% QoQ % -94.47% 241.75% 34.85% 63.60% -89.60% 102.96% - Horiz. % 8.80% 159.17% 46.57% 34.54% 21.11% 202.96% 100.00%
DY 0.00 1.78 1.95 2.29 0.00 3.11 3.27 - QoQ % 0.00% -8.72% -14.85% 0.00% 0.00% -4.89% - Horiz. % 0.00% 54.43% 59.63% 70.03% 0.00% 95.11% 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 0.96 0.22 0.27 0.32 0.69 0.10 0.10 352.32% QoQ % 336.36% -18.52% -15.62% -53.62% 590.00% 0.00% - Horiz. % 960.00% 220.00% 270.00% 320.00% 690.00% 100.00% 100.00%
P/EPS 91.21 6.31 21.62 27.05 73.32 5.82 9.39 355.88% QoQ % 1,345.48% -70.81% -20.07% -63.11% 1,159.79% -38.02% - Horiz. % 971.35% 67.20% 230.24% 288.07% 780.83% 61.98% 100.00%
EY 1.10 15.84 4.62 3.70 1.36 17.18 10.65 -78.02% QoQ % -93.06% 242.86% 24.86% 172.06% -92.08% 61.31% - Horiz. % 10.33% 148.73% 43.38% 34.74% 12.77% 161.31% 100.00%
DY 0.00 1.64 1.79 2.27 0.00 2.44 3.23 - QoQ % 0.00% -8.38% -21.15% 0.00% 0.00% -24.46% - Horiz. % 0.00% 50.77% 55.42% 70.28% 0.00% 75.54% 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.
Comment
DKSH Q2 2013 Quarterly Report.pdf 
