Highlights

[DKSH] QoQ Cumulative Quarter Result on 2016-09-30 [#3]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 22-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     17.09%    YoY -     38.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 2,763,365 1,369,668 5,271,047 3,944,625 2,687,687 1,332,797 5,572,186 -37.37%
  QoQ % 101.75% -74.02% 33.63% 46.77% 101.66% -76.08% -
  Horiz. % 49.59% 24.58% 94.60% 70.79% 48.23% 23.92% 100.00%
PBT 35,979 13,509 68,897 50,737 43,047 15,679 51,009 -20.78%
  QoQ % 166.33% -80.39% 35.79% 17.86% 174.55% -69.26% -
  Horiz. % 70.53% 26.48% 135.07% 99.47% 84.39% 30.74% 100.00%
Tax -9,576 -3,463 -18,430 -13,636 -11,360 -4,409 -14,173 -23.02%
  QoQ % -176.52% 81.21% -35.16% -20.04% -157.65% 68.89% -
  Horiz. % 67.57% 24.43% 130.04% 96.21% 80.15% 31.11% 100.00%
NP 26,403 10,046 50,467 37,101 31,687 11,270 36,836 -19.92%
  QoQ % 162.82% -80.09% 36.03% 17.09% 181.16% -69.40% -
  Horiz. % 71.68% 27.27% 137.00% 100.72% 86.02% 30.60% 100.00%
NP to SH 26,403 10,046 50,467 37,101 31,687 11,270 36,836 -19.92%
  QoQ % 162.82% -80.09% 36.03% 17.09% 181.16% -69.40% -
  Horiz. % 71.68% 27.27% 137.00% 100.72% 86.02% 30.60% 100.00%
Tax Rate 26.62 % 25.63 % 26.75 % 26.88 % 26.39 % 28.12 % 27.79 % -2.83%
  QoQ % 3.86% -4.19% -0.48% 1.86% -6.15% 1.19% -
  Horiz. % 95.79% 92.23% 96.26% 96.73% 94.96% 101.19% 100.00%
Total Cost 2,736,962 1,359,622 5,220,580 3,907,524 2,656,000 1,321,527 5,535,350 -37.50%
  QoQ % 101.30% -73.96% 33.60% 47.12% 100.98% -76.13% -
  Horiz. % 49.45% 24.56% 94.31% 70.59% 47.98% 23.87% 100.00%
Net Worth 469,505 468,323 531,086 517,701 512,278 506,823 495,582 -3.54%
  QoQ % 0.25% -11.82% 2.59% 1.06% 1.08% 2.27% -
  Horiz. % 94.74% 94.50% 107.16% 104.46% 103.37% 102.27% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 14,977 - 14,977 14,977 14,977 - 14,977 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 100.00% 100.00% 0.00% 100.00%
Div Payout % 56.73 % - % 29.68 % 40.37 % 47.27 % - % 40.66 % 24.89%
  QoQ % 0.00% 0.00% -26.48% -14.60% 0.00% 0.00% -
  Horiz. % 139.52% 0.00% 73.00% 99.29% 116.26% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 469,505 468,323 531,086 517,701 512,278 506,823 495,582 -3.54%
  QoQ % 0.25% -11.82% 2.59% 1.06% 1.08% 2.27% -
  Horiz. % 94.74% 94.50% 107.16% 104.46% 103.37% 102.27% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.96 % 0.73 % 0.96 % 0.94 % 1.18 % 0.85 % 0.66 % 28.41%
  QoQ % 31.51% -23.96% 2.13% -20.34% 38.82% 28.79% -
  Horiz. % 145.45% 110.61% 145.45% 142.42% 178.79% 128.79% 100.00%
ROE 5.62 % 2.15 % 9.50 % 7.17 % 6.19 % 2.22 % 7.43 % -17.00%
  QoQ % 161.40% -77.37% 32.50% 15.83% 178.83% -70.12% -
  Horiz. % 75.64% 28.94% 127.86% 96.50% 83.31% 29.88% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1,752.76 868.76 3,343.34 2,502.01 1,704.76 845.37 3,534.35 -37.37%
  QoQ % 101.75% -74.02% 33.63% 46.77% 101.66% -76.08% -
  Horiz. % 49.59% 24.58% 94.60% 70.79% 48.23% 23.92% 100.00%
EPS 16.75 6.37 32.01 23.53 20.10 7.15 23.36 -19.90%
  QoQ % 162.95% -80.10% 36.04% 17.06% 181.12% -69.39% -
  Horiz. % 71.70% 27.27% 137.03% 100.73% 86.04% 30.61% 100.00%
DPS 9.50 0.00 9.50 9.50 9.50 0.00 9.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 100.00% 100.00% 0.00% 100.00%
NAPS 2.9780 2.9705 3.3686 3.2837 3.2493 3.2147 3.1434 -3.54%
  QoQ % 0.25% -11.82% 2.59% 1.06% 1.08% 2.27% -
  Horiz. % 94.74% 94.50% 107.16% 104.46% 103.37% 102.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1,752.76 868.76 3,343.34 2,502.01 1,704.76 845.37 3,534.35 -37.37%
  QoQ % 101.75% -74.02% 33.63% 46.77% 101.66% -76.08% -
  Horiz. % 49.59% 24.58% 94.60% 70.79% 48.23% 23.92% 100.00%
EPS 16.75 6.37 32.01 23.53 20.10 7.15 23.36 -19.90%
  QoQ % 162.95% -80.10% 36.04% 17.06% 181.12% -69.39% -
  Horiz. % 71.70% 27.27% 137.03% 100.73% 86.04% 30.61% 100.00%
DPS 9.50 0.00 9.50 9.50 9.50 0.00 9.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 100.00% 100.00% 0.00% 100.00%
NAPS 2.9780 2.9705 3.3686 3.2837 3.2493 3.2147 3.1434 -3.54%
  QoQ % 0.25% -11.82% 2.59% 1.06% 1.08% 2.27% -
  Horiz. % 94.74% 94.50% 107.16% 104.46% 103.37% 102.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.9000 4.6900 4.4700 5.5500 3.6800 4.0000 4.0000 -
P/RPS 0.28 0.54 0.13 0.22 0.22 0.47 0.11 86.53%
  QoQ % -48.15% 315.38% -40.91% 0.00% -53.19% 327.27% -
  Horiz. % 254.55% 490.91% 118.18% 200.00% 200.00% 427.27% 100.00%
P/EPS 29.26 73.60 13.96 23.58 18.31 55.96 17.12 43.00%
  QoQ % -60.24% 427.22% -40.80% 28.78% -67.28% 226.87% -
  Horiz. % 170.91% 429.91% 81.54% 137.73% 106.95% 326.87% 100.00%
EY 3.42 1.36 7.16 4.24 5.46 1.79 5.84 -30.03%
  QoQ % 151.47% -81.01% 68.87% -22.34% 205.03% -69.35% -
  Horiz. % 58.56% 23.29% 122.60% 72.60% 93.49% 30.65% 100.00%
DY 1.94 0.00 2.13 1.71 2.58 0.00 2.38 -12.75%
  QoQ % 0.00% 0.00% 24.56% -33.72% 0.00% 0.00% -
  Horiz. % 81.51% 0.00% 89.50% 71.85% 108.40% 0.00% 100.00%
P/NAPS 1.65 1.58 1.33 1.69 1.13 1.24 1.27 19.08%
  QoQ % 4.43% 18.80% -21.30% 49.56% -8.87% -2.36% -
  Horiz. % 129.92% 124.41% 104.72% 133.07% 88.98% 97.64% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 09/08/17 24/05/17 21/02/17 22/11/16 23/08/16 24/05/16 23/02/16 -
Price 5.0000 5.2100 5.3100 6.1500 4.6000 3.8000 4.0000 -
P/RPS 0.29 0.60 0.16 0.25 0.27 0.45 0.11 90.95%
  QoQ % -51.67% 275.00% -36.00% -7.41% -40.00% 309.09% -
  Horiz. % 263.64% 545.45% 145.45% 227.27% 245.45% 409.09% 100.00%
P/EPS 29.86 81.76 16.59 26.13 22.89 53.16 17.12 44.95%
  QoQ % -63.48% 392.83% -36.51% 14.15% -56.94% 210.51% -
  Horiz. % 174.42% 477.57% 96.90% 152.63% 133.70% 310.51% 100.00%
EY 3.35 1.22 6.03 3.83 4.37 1.88 5.84 -30.99%
  QoQ % 174.59% -79.77% 57.44% -12.36% 132.45% -67.81% -
  Horiz. % 57.36% 20.89% 103.25% 65.58% 74.83% 32.19% 100.00%
DY 1.90 0.00 1.79 1.54 2.07 0.00 2.38 -13.96%
  QoQ % 0.00% 0.00% 16.23% -25.60% 0.00% 0.00% -
  Horiz. % 79.83% 0.00% 75.21% 64.71% 86.97% 0.00% 100.00%
P/NAPS 1.68 1.75 1.58 1.87 1.42 1.18 1.27 20.53%
  QoQ % -4.00% 10.76% -15.51% 31.69% 20.34% -7.09% -
  Horiz. % 132.28% 137.80% 124.41% 147.24% 111.81% 92.91% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers