Highlights

[DKSH] QoQ Cumulative Quarter Result on 2017-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 24-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -80.09%    YoY -     -10.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 5,510,354 4,133,350 2,763,365 1,369,668 5,271,047 3,944,625 2,687,687 61.18%
  QoQ % 33.31% 49.58% 101.75% -74.02% 33.63% 46.77% -
  Horiz. % 205.02% 153.79% 102.82% 50.96% 196.12% 146.77% 100.00%
PBT 70,721 49,770 35,979 13,509 68,897 50,737 43,047 39.11%
  QoQ % 42.10% 38.33% 166.33% -80.39% 35.79% 17.86% -
  Horiz. % 164.29% 115.62% 83.58% 31.38% 160.05% 117.86% 100.00%
Tax -18,727 -13,379 -9,576 -3,463 -18,430 -13,636 -11,360 39.42%
  QoQ % -39.97% -39.71% -176.52% 81.21% -35.16% -20.04% -
  Horiz. % 164.85% 117.77% 84.30% 30.48% 162.24% 120.04% 100.00%
NP 51,994 36,391 26,403 10,046 50,467 37,101 31,687 38.99%
  QoQ % 42.88% 37.83% 162.82% -80.09% 36.03% 17.09% -
  Horiz. % 164.09% 114.85% 83.32% 31.70% 159.27% 117.09% 100.00%
NP to SH 51,994 36,391 26,403 10,046 50,467 37,101 31,687 38.99%
  QoQ % 42.88% 37.83% 162.82% -80.09% 36.03% 17.09% -
  Horiz. % 164.09% 114.85% 83.32% 31.70% 159.27% 117.09% 100.00%
Tax Rate 26.48 % 26.88 % 26.62 % 25.63 % 26.75 % 26.88 % 26.39 % 0.23%
  QoQ % -1.49% 0.98% 3.86% -4.19% -0.48% 1.86% -
  Horiz. % 100.34% 101.86% 100.87% 97.12% 101.36% 101.86% 100.00%
Total Cost 5,458,360 4,096,959 2,736,962 1,359,622 5,220,580 3,907,524 2,656,000 61.43%
  QoQ % 33.23% 49.69% 101.30% -73.96% 33.60% 47.12% -
  Horiz. % 205.51% 154.25% 103.05% 51.19% 196.56% 147.12% 100.00%
Net Worth 568,073 552,496 469,505 468,323 531,086 517,701 512,278 7.12%
  QoQ % 2.82% 17.68% 0.25% -11.82% 2.59% 1.06% -
  Horiz. % 110.89% 107.85% 91.65% 91.42% 103.67% 101.06% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 14,977 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% 100.00% 100.00% 0.00% 100.00% 100.00% 100.00%
Div Payout % 28.81 % 41.16 % 56.73 % - % 29.68 % 40.37 % 47.27 % -28.05%
  QoQ % -30.00% -27.45% 0.00% 0.00% -26.48% -14.60% -
  Horiz. % 60.95% 87.07% 120.01% 0.00% 62.79% 85.40% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 568,073 552,496 469,505 468,323 531,086 517,701 512,278 7.12%
  QoQ % 2.82% 17.68% 0.25% -11.82% 2.59% 1.06% -
  Horiz. % 110.89% 107.85% 91.65% 91.42% 103.67% 101.06% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.94 % 0.88 % 0.96 % 0.73 % 0.96 % 0.94 % 1.18 % -14.03%
  QoQ % 6.82% -8.33% 31.51% -23.96% 2.13% -20.34% -
  Horiz. % 79.66% 74.58% 81.36% 61.86% 81.36% 79.66% 100.00%
ROE 9.15 % 6.59 % 5.62 % 2.15 % 9.50 % 7.17 % 6.19 % 29.67%
  QoQ % 38.85% 17.26% 161.40% -77.37% 32.50% 15.83% -
  Horiz. % 147.82% 106.46% 90.79% 34.73% 153.47% 115.83% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3,495.13 2,621.72 1,752.76 868.76 3,343.34 2,502.01 1,704.76 61.18%
  QoQ % 33.31% 49.58% 101.75% -74.02% 33.63% 46.77% -
  Horiz. % 205.02% 153.79% 102.82% 50.96% 196.12% 146.77% 100.00%
EPS 32.98 23.08 16.75 6.37 32.01 23.53 20.10 38.99%
  QoQ % 42.89% 37.79% 162.95% -80.10% 36.04% 17.06% -
  Horiz. % 164.08% 114.83% 83.33% 31.69% 159.25% 117.06% 100.00%
DPS 9.50 9.50 9.50 0.00 9.50 9.50 9.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 0.00% 100.00% 100.00% 100.00%
NAPS 3.6032 3.5044 2.9780 2.9705 3.3686 3.2837 3.2493 7.12%
  QoQ % 2.82% 17.68% 0.25% -11.82% 2.59% 1.06% -
  Horiz. % 110.89% 107.85% 91.65% 91.42% 103.67% 101.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3,495.13 2,621.72 1,752.76 868.76 3,343.34 2,502.01 1,704.76 61.18%
  QoQ % 33.31% 49.58% 101.75% -74.02% 33.63% 46.77% -
  Horiz. % 205.02% 153.79% 102.82% 50.96% 196.12% 146.77% 100.00%
EPS 32.98 23.08 16.75 6.37 32.01 23.53 20.10 38.99%
  QoQ % 42.89% 37.79% 162.95% -80.10% 36.04% 17.06% -
  Horiz. % 164.08% 114.83% 83.33% 31.69% 159.25% 117.06% 100.00%
DPS 9.50 9.50 9.50 0.00 9.50 9.50 9.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 0.00% 100.00% 100.00% 100.00%
NAPS 3.6032 3.5044 2.9780 2.9705 3.3686 3.2837 3.2493 7.12%
  QoQ % 2.82% 17.68% 0.25% -11.82% 2.59% 1.06% -
  Horiz. % 110.89% 107.85% 91.65% 91.42% 103.67% 101.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.9800 4.7000 4.9000 4.6900 4.4700 5.5500 3.6800 -
P/RPS 0.11 0.18 0.28 0.54 0.13 0.22 0.22 -36.92%
  QoQ % -38.89% -35.71% -48.15% 315.38% -40.91% 0.00% -
  Horiz. % 50.00% 81.82% 127.27% 245.45% 59.09% 100.00% 100.00%
P/EPS 12.07 20.36 29.26 73.60 13.96 23.58 18.31 -24.20%
  QoQ % -40.72% -30.42% -60.24% 427.22% -40.80% 28.78% -
  Horiz. % 65.92% 111.20% 159.80% 401.97% 76.24% 128.78% 100.00%
EY 8.29 4.91 3.42 1.36 7.16 4.24 5.46 32.00%
  QoQ % 68.84% 43.57% 151.47% -81.01% 68.87% -22.34% -
  Horiz. % 151.83% 89.93% 62.64% 24.91% 131.14% 77.66% 100.00%
DY 2.39 2.02 1.94 0.00 2.13 1.71 2.58 -4.96%
  QoQ % 18.32% 4.12% 0.00% 0.00% 24.56% -33.72% -
  Horiz. % 92.64% 78.29% 75.19% 0.00% 82.56% 66.28% 100.00%
P/NAPS 1.10 1.34 1.65 1.58 1.33 1.69 1.13 -1.77%
  QoQ % -17.91% -18.79% 4.43% 18.80% -21.30% 49.56% -
  Horiz. % 97.35% 118.58% 146.02% 139.82% 117.70% 149.56% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 31/10/17 09/08/17 24/05/17 21/02/17 22/11/16 23/08/16 -
Price 3.9000 4.6800 5.0000 5.2100 5.3100 6.1500 4.6000 -
P/RPS 0.11 0.18 0.29 0.60 0.16 0.25 0.27 -44.95%
  QoQ % -38.89% -37.93% -51.67% 275.00% -36.00% -7.41% -
  Horiz. % 40.74% 66.67% 107.41% 222.22% 59.26% 92.59% 100.00%
P/EPS 11.83 20.28 29.86 81.76 16.59 26.13 22.89 -35.52%
  QoQ % -41.67% -32.08% -63.48% 392.83% -36.51% 14.15% -
  Horiz. % 51.68% 88.60% 130.45% 357.19% 72.48% 114.15% 100.00%
EY 8.46 4.93 3.35 1.22 6.03 3.83 4.37 55.14%
  QoQ % 71.60% 47.16% 174.59% -79.77% 57.44% -12.36% -
  Horiz. % 193.59% 112.81% 76.66% 27.92% 137.99% 87.64% 100.00%
DY 2.44 2.03 1.90 0.00 1.79 1.54 2.07 11.55%
  QoQ % 20.20% 6.84% 0.00% 0.00% 16.23% -25.60% -
  Horiz. % 117.87% 98.07% 91.79% 0.00% 86.47% 74.40% 100.00%
P/NAPS 1.08 1.34 1.68 1.75 1.58 1.87 1.42 -16.64%
  QoQ % -19.40% -20.24% -4.00% 10.76% -15.51% 31.69% -
  Horiz. % 76.06% 94.37% 118.31% 123.24% 111.27% 131.69% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers