Highlights

[DKSH] QoQ Cumulative 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 -     113.33%    YoY -     76.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 3,808,558 2,520,688 1,243,540 4,724,726 3,536,468 2,340,031 1,123,702 125.47%
  QoQ % 51.09% 102.70% -73.68% 33.60% 51.13% 108.24% -
  Horiz. % 338.93% 224.32% 110.66% 420.46% 314.72% 208.24% 100.00%
PBT 59,042 37,373 14,657 94,014 55,434 38,066 16,461 134.13%
  QoQ % 57.98% 154.98% -84.41% 69.60% 45.63% 131.25% -
  Horiz. % 358.68% 227.04% 89.04% 571.13% 336.76% 231.25% 100.00%
Tax -9,016 -5,656 -1,890 -12,204 -16,094 -11,623 -4,744 53.37%
  QoQ % -59.41% -199.26% 84.51% 24.17% -38.47% -145.00% -
  Horiz. % 190.05% 119.22% 39.84% 257.25% 339.25% 245.00% 100.00%
NP 50,026 31,717 12,767 81,810 39,340 26,443 11,717 162.95%
  QoQ % 57.73% 148.43% -84.39% 107.96% 48.77% 125.68% -
  Horiz. % 426.95% 270.69% 108.96% 698.22% 335.75% 225.68% 100.00%
NP to SH 46,816 29,540 11,705 77,762 36,452 24,637 10,955 163.11%
  QoQ % 58.48% 152.37% -84.95% 113.33% 47.96% 124.89% -
  Horiz. % 427.35% 269.65% 106.85% 709.83% 332.74% 224.89% 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 3,758,532 2,488,971 1,230,773 4,642,916 3,497,128 2,313,588 1,111,985 125.06%
  QoQ % 51.01% 102.23% -73.49% 32.76% 51.16% 108.06% -
  Horiz. % 338.00% 223.83% 110.68% 417.53% 314.49% 208.06% 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 18,133 18,127 - 11,037 11,036 11,036 - -
  QoQ % 0.03% 0.00% 0.00% 0.01% 0.00% 0.00% -
  Horiz. % 164.31% 164.26% 0.00% 100.01% 100.00% 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 14.65 % 9.78 % 3.87 % 26.74 % 14.32 % 10.15 % 4.56 % 117.57%
  QoQ % 49.80% 152.71% -85.53% 86.73% 41.08% 122.59% -
  Horiz. % 321.27% 214.47% 84.87% 586.40% 314.04% 222.59% 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 2,415.33 1,599.11 788.30 2,996.52 2,243.13 1,484.24 712.75 125.44%
  QoQ % 51.04% 102.86% -73.69% 33.59% 51.13% 108.24% -
  Horiz. % 338.87% 224.36% 110.60% 420.42% 314.71% 208.24% 100.00%
EPS 29.69 18.74 7.42 49.32 23.12 15.63 6.95 163.05%
  QoQ % 58.43% 152.56% -84.96% 113.32% 47.92% 124.89% -
  Horiz. % 427.19% 269.64% 106.76% 709.64% 332.66% 224.89% 100.00%
DPS 11.50 11.50 0.00 7.00 7.00 7.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 164.29% 164.29% 0.00% 100.00% 100.00% 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 2,415.71 1,598.83 788.76 2,996.82 2,243.13 1,484.24 712.75 125.47%
  QoQ % 51.09% 102.70% -73.68% 33.60% 51.13% 108.24% -
  Horiz. % 338.93% 224.32% 110.66% 420.46% 314.71% 208.24% 100.00%
EPS 29.69 18.74 7.42 49.32 23.12 15.63 6.95 163.05%
  QoQ % 58.43% 152.56% -84.96% 113.32% 47.92% 124.89% -
  Horiz. % 427.19% 269.64% 106.76% 709.64% 332.66% 224.89% 100.00%
DPS 11.50 11.50 0.00 7.00 7.00 7.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 164.29% 164.29% 0.00% 100.00% 100.00% 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 0.24 0.31 0.41 0.08 0.10 0.14 0.27 -7.55%
  QoQ % -22.58% -24.39% 412.50% -20.00% -28.57% -48.15% -
  Horiz. % 88.89% 114.81% 151.85% 29.63% 37.04% 51.85% 100.00%
P/EPS 19.87 26.84 43.80 4.56 9.26 13.57 28.06 -20.54%
  QoQ % -25.97% -38.72% 860.53% -50.76% -31.76% -51.64% -
  Horiz. % 70.81% 95.65% 156.09% 16.25% 33.00% 48.36% 100.00%
EY 5.03 3.73 2.28 21.92 10.80 7.37 3.56 25.89%
  QoQ % 34.85% 63.60% -89.60% 102.96% 46.54% 107.02% -
  Horiz. % 141.29% 104.78% 64.04% 615.73% 303.37% 207.02% 100.00%
DY 1.95 2.29 0.00 3.11 3.27 3.30 0.00 -
  QoQ % -14.85% 0.00% 0.00% -4.89% -0.91% 0.00% -
  Horiz. % 59.09% 69.39% 0.00% 94.24% 99.09% 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 0.27 0.32 0.69 0.10 0.10 0.14 0.27 -
  QoQ % -15.62% -53.62% 590.00% 0.00% -28.57% -48.15% -
  Horiz. % 100.00% 118.52% 255.56% 37.04% 37.04% 51.85% 100.00%
P/EPS 21.62 27.05 73.32 5.82 9.39 13.12 27.49 -14.78%
  QoQ % -20.07% -63.11% 1,159.79% -38.02% -28.43% -52.27% -
  Horiz. % 78.65% 98.40% 266.72% 21.17% 34.16% 47.73% 100.00%
EY 4.62 3.70 1.36 17.18 10.65 7.62 3.64 17.21%
  QoQ % 24.86% 172.06% -92.08% 61.31% 39.76% 109.34% -
  Horiz. % 126.92% 101.65% 37.36% 471.98% 292.58% 209.34% 100.00%
DY 1.79 2.27 0.00 2.44 3.23 3.41 0.00 -
  QoQ % -21.15% 0.00% 0.00% -24.46% -5.28% 0.00% -
  Horiz. % 52.49% 66.57% 0.00% 71.55% 94.72% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

250  463  630  1076 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 PHB 0.035+0.005 
 HWGB 0.99+0.145 
 EAH 0.03-0.005 
 KANGER 0.18+0.005 
 SAPNRG 0.125+0.005 
 MTRONIC 0.14+0.02 
 INIX 0.325+0.06 
 BINTAI 1.140.00 
 KNM 0.225+0.015 

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. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS