Highlights

[DKSH] QoQ Cumulative Quarter Result on 2013-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     273.44%    YoY -     124.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 3,959,186 2,648,027 1,287,013 5,085,623 3,808,558 2,520,688 1,243,540 116.27%
  QoQ % 49.51% 105.75% -74.69% 33.53% 51.09% 102.70% -
  Horiz. % 318.38% 212.94% 103.50% 408.96% 306.27% 202.70% 100.00%
PBT 57,207 37,687 17,934 190,445 59,042 37,373 14,657 147.69%
  QoQ % 51.80% 110.14% -90.58% 222.56% 57.98% 154.98% -
  Horiz. % 390.30% 257.13% 122.36% 1,299.34% 402.82% 254.98% 100.00%
Tax -14,573 -9,731 -4,435 -12,103 -9,016 -5,656 -1,890 289.81%
  QoQ % -49.76% -119.41% 63.36% -34.24% -59.41% -199.26% -
  Horiz. % 771.06% 514.87% 234.66% 640.37% 477.04% 299.26% 100.00%
NP 42,634 27,956 13,499 178,342 50,026 31,717 12,767 123.25%
  QoQ % 52.50% 107.10% -92.43% 256.50% 57.73% 148.43% -
  Horiz. % 333.94% 218.97% 105.73% 1,396.90% 391.84% 248.43% 100.00%
NP to SH 42,634 27,956 13,499 174,828 46,816 29,540 11,705 136.55%
  QoQ % 52.50% 107.10% -92.28% 273.44% 58.48% 152.37% -
  Horiz. % 364.24% 238.84% 115.33% 1,493.62% 399.97% 252.37% 100.00%
Tax Rate 25.47 % 25.82 % 24.73 % 6.36 % 15.27 % 15.13 % 12.89 % 57.40%
  QoQ % -1.36% 4.41% 288.84% -58.35% 0.93% 17.38% -
  Horiz. % 197.60% 200.31% 191.85% 49.34% 118.46% 117.38% 100.00%
Total Cost 3,916,552 2,620,071 1,273,514 4,907,281 3,758,532 2,488,971 1,230,773 116.19%
  QoQ % 49.48% 105.74% -74.05% 30.56% 51.01% 102.23% -
  Horiz. % 318.22% 212.88% 103.47% 398.72% 305.38% 202.23% 100.00%
Net Worth 456,341 441,663 462,679 449,168 319,528 302,130 302,657 31.46%
  QoQ % 3.32% -4.54% 3.01% 40.57% 5.76% -0.17% -
  Horiz. % 150.78% 145.93% 152.87% 148.41% 105.57% 99.83% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 35,473 35,473 - 18,130 18,133 18,127 - -
  QoQ % 0.00% 0.00% 0.00% -0.02% 0.03% 0.00% -
  Horiz. % 195.69% 195.69% 0.00% 100.01% 100.03% 100.00% -
Div Payout % 83.20 % 126.89 % - % 10.37 % 38.73 % 61.37 % - % -
  QoQ % -34.43% 0.00% 0.00% -73.22% -36.89% 0.00% -
  Horiz. % 135.57% 206.76% 0.00% 16.90% 63.11% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 456,341 441,663 462,679 449,168 319,528 302,130 302,657 31.46%
  QoQ % 3.32% -4.54% 3.01% 40.57% 5.76% -0.17% -
  Horiz. % 150.78% 145.93% 152.87% 148.41% 105.57% 99.83% 100.00%
NOSH 157,658 157,658 157,658 157,652 157,682 157,630 157,749 -0.04%
  QoQ % 0.00% 0.00% 0.00% -0.02% 0.03% -0.08% -
  Horiz. % 99.94% 99.94% 99.94% 99.94% 99.96% 99.92% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.08 % 1.06 % 1.05 % 3.51 % 1.31 % 1.26 % 1.03 % 3.21%
  QoQ % 1.89% 0.95% -70.09% 167.94% 3.97% 22.33% -
  Horiz. % 104.85% 102.91% 101.94% 340.78% 127.18% 122.33% 100.00%
ROE 9.34 % 6.33 % 2.92 % 38.92 % 14.65 % 9.78 % 3.87 % 79.83%
  QoQ % 47.55% 116.78% -92.50% 165.67% 49.80% 152.71% -
  Horiz. % 241.34% 163.57% 75.45% 1,005.68% 378.55% 252.71% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2,511.25 1,679.60 816.33 3,225.84 2,415.33 1,599.11 788.30 116.35%
  QoQ % 49.51% 105.75% -74.69% 33.56% 51.04% 102.86% -
  Horiz. % 318.57% 213.07% 103.56% 409.21% 306.40% 202.86% 100.00%
EPS 27.04 17.73 8.56 110.89 29.69 18.74 7.42 136.62%
  QoQ % 52.51% 107.13% -92.28% 273.49% 58.43% 152.56% -
  Horiz. % 364.42% 238.95% 115.36% 1,494.47% 400.13% 252.56% 100.00%
DPS 22.50 22.50 0.00 11.50 11.50 11.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 195.65% 195.65% 0.00% 100.00% 100.00% 100.00% -
NAPS 2.8945 2.8014 2.9347 2.8491 2.0264 1.9167 1.9186 31.51%
  QoQ % 3.32% -4.54% 3.00% 40.60% 5.72% -0.10% -
  Horiz. % 150.87% 146.01% 152.96% 148.50% 105.62% 99.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,656
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2,511.25 1,679.60 816.33 3,225.73 2,415.71 1,598.83 788.76 116.27%
  QoQ % 49.51% 105.75% -74.69% 33.53% 51.09% 102.70% -
  Horiz. % 318.38% 212.94% 103.50% 408.96% 306.27% 202.70% 100.00%
EPS 27.04 17.73 8.56 110.89 29.69 18.74 7.42 136.62%
  QoQ % 52.51% 107.13% -92.28% 273.49% 58.43% 152.56% -
  Horiz. % 364.42% 238.95% 115.36% 1,494.47% 400.13% 252.56% 100.00%
DPS 22.50 22.50 0.00 11.50 11.50 11.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 195.65% 195.65% 0.00% 100.00% 100.00% 100.00% -
NAPS 2.8945 2.8014 2.9347 2.8490 2.0267 1.9164 1.9197 31.46%
  QoQ % 3.32% -4.54% 3.01% 40.57% 5.76% -0.17% -
  Horiz. % 150.78% 145.93% 152.87% 148.41% 105.57% 99.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 6.4700 8.2800 9.0000 6.4500 5.9000 5.0300 3.2500 -
P/RPS 0.26 0.49 1.10 0.20 0.24 0.31 0.41 -26.17%
  QoQ % -46.94% -55.45% 450.00% -16.67% -22.58% -24.39% -
  Horiz. % 63.41% 119.51% 268.29% 48.78% 58.54% 75.61% 100.00%
P/EPS 23.93 46.70 105.11 5.82 19.87 26.84 43.80 -33.14%
  QoQ % -48.76% -55.57% 1,706.01% -70.71% -25.97% -38.72% -
  Horiz. % 54.63% 106.62% 239.98% 13.29% 45.37% 61.28% 100.00%
EY 4.18 2.14 0.95 17.19 5.03 3.73 2.28 49.74%
  QoQ % 95.33% 125.26% -94.47% 241.75% 34.85% 63.60% -
  Horiz. % 183.33% 93.86% 41.67% 753.95% 220.61% 163.60% 100.00%
DY 3.48 2.72 0.00 1.78 1.95 2.29 0.00 -
  QoQ % 27.94% 0.00% 0.00% -8.72% -14.85% 0.00% -
  Horiz. % 151.97% 118.78% 0.00% 77.73% 85.15% 100.00% -
P/NAPS 2.24 2.96 3.07 2.26 2.91 2.62 1.69 20.64%
  QoQ % -24.32% -3.58% 35.84% -22.34% 11.07% 55.03% -
  Horiz. % 132.54% 175.15% 181.66% 133.73% 172.19% 155.03% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 26/08/14 20/05/14 26/02/14 21/11/13 28/08/13 22/05/13 -
Price 6.5400 6.5600 7.8100 7.0000 6.4200 5.0700 5.4400 -
P/RPS 0.26 0.39 0.96 0.22 0.27 0.32 0.69 -47.80%
  QoQ % -33.33% -59.38% 336.36% -18.52% -15.62% -53.62% -
  Horiz. % 37.68% 56.52% 139.13% 31.88% 39.13% 46.38% 100.00%
P/EPS 24.18 37.00 91.21 6.31 21.62 27.05 73.32 -52.23%
  QoQ % -34.65% -59.43% 1,345.48% -70.81% -20.07% -63.11% -
  Horiz. % 32.98% 50.46% 124.40% 8.61% 29.49% 36.89% 100.00%
EY 4.13 2.70 1.10 15.84 4.62 3.70 1.36 109.56%
  QoQ % 52.96% 145.45% -93.06% 242.86% 24.86% 172.06% -
  Horiz. % 303.68% 198.53% 80.88% 1,164.71% 339.71% 272.06% 100.00%
DY 3.44 3.43 0.00 1.64 1.79 2.27 0.00 -
  QoQ % 0.29% 0.00% 0.00% -8.38% -21.15% 0.00% -
  Horiz. % 151.54% 151.10% 0.00% 72.25% 78.85% 100.00% -
P/NAPS 2.26 2.34 2.66 2.46 3.17 2.65 2.84 -14.11%
  QoQ % -3.42% -12.03% 8.13% -22.40% 19.62% -6.69% -
  Horiz. % 79.58% 82.39% 93.66% 86.62% 111.62% 93.31% 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.
 


 

1910 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 1.700.00 
 UCREST 0.2550.00 
 PINEAPP 0.320.00 
 PUC 0.0950.00 
 WILLOW 0.440.00 
 IRIS 0.1450.00 
 BTECH 0.360.00 
 3A 0.950.00 
 M3TECH 0.050.00 
Partners & Brokers