Highlights

[DKSH] QoQ Quarter Result on 2012-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 24-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     24.89%    YoY -     15.72%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,243,540 1,203,637 1,196,437 1,216,329 1,123,702 1,042,787 1,091,536 9.07%
  QoQ % 3.32% 0.60% -1.64% 8.24% 7.76% -4.47% -
  Horiz. % 113.93% 110.27% 109.61% 111.43% 102.95% 95.53% 100.00%
PBT 14,657 46,685 17,368 21,605 16,461 17,244 16,289 -6.79%
  QoQ % -68.60% 168.80% -19.61% 31.25% -4.54% 5.86% -
  Horiz. % 89.98% 286.60% 106.62% 132.64% 101.06% 105.86% 100.00%
Tax -1,890 -4,215 -4,471 -6,879 -4,744 -5,050 -4,361 -42.70%
  QoQ % 55.16% 5.73% 35.01% -45.00% 6.06% -15.80% -
  Horiz. % 43.34% 96.65% 102.52% 157.74% 108.78% 115.80% 100.00%
NP 12,767 42,470 12,897 14,726 11,717 12,194 11,928 4.63%
  QoQ % -69.94% 229.30% -12.42% 25.68% -3.91% 2.23% -
  Horiz. % 107.03% 356.05% 108.12% 123.46% 98.23% 102.23% 100.00%
NP to SH 11,705 41,310 11,815 13,682 10,955 11,191 10,469 7.72%
  QoQ % -71.67% 249.64% -13.65% 24.89% -2.11% 6.90% -
  Horiz. % 111.81% 394.59% 112.86% 130.69% 104.64% 106.90% 100.00%
Tax Rate 12.89 % 9.03 % 25.74 % 31.84 % 28.82 % 29.29 % 26.77 % -38.54%
  QoQ % 42.75% -64.92% -19.16% 10.48% -1.60% 9.41% -
  Horiz. % 48.15% 33.73% 96.15% 118.94% 107.66% 109.41% 100.00%
Total Cost 1,230,773 1,161,167 1,183,540 1,201,603 1,111,985 1,030,593 1,079,608 9.12%
  QoQ % 5.99% -1.89% -1.50% 8.06% 7.90% -4.54% -
  Horiz. % 114.00% 107.55% 109.63% 111.30% 103.00% 95.46% 100.00%
Net Worth 302,657 290,860 254,491 242,683 240,034 229,078 210,919 27.19%
  QoQ % 4.06% 14.29% 4.87% 1.10% 4.78% 8.61% -
  Horiz. % 143.49% 137.90% 120.66% 115.06% 113.80% 108.61% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 11,036 11,036 - - 7,094 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 155.56% 155.56% 0.00% 0.00% 100.00%
Div Payout % - % - % 93.41 % 80.66 % - % - % 67.76 % -
  QoQ % 0.00% 0.00% 15.81% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 137.85% 119.04% 0.00% 0.00% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 302,657 290,860 254,491 242,683 240,034 229,078 210,919 27.19%
  QoQ % 4.06% 14.29% 4.87% 1.10% 4.78% 8.61% -
  Horiz. % 143.49% 137.90% 120.66% 115.06% 113.80% 108.61% 100.00%
NOSH 157,749 157,681 157,658 157,658 157,658 157,605 157,649 0.04%
  QoQ % 0.04% 0.02% 0.00% 0.00% 0.03% -0.03% -
  Horiz. % 100.06% 100.02% 100.01% 100.01% 100.01% 99.97% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.03 % 3.53 % 1.08 % 1.21 % 1.04 % 1.17 % 1.09 % -3.70%
  QoQ % -70.82% 226.85% -10.74% 16.35% -11.11% 7.34% -
  Horiz. % 94.50% 323.85% 99.08% 111.01% 95.41% 107.34% 100.00%
ROE 3.87 % 14.20 % 4.64 % 5.64 % 4.56 % 4.89 % 4.96 % -15.23%
  QoQ % -72.75% 206.03% -17.73% 23.68% -6.75% -1.41% -
  Horiz. % 78.02% 286.29% 93.55% 113.71% 91.94% 98.59% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 788.30 763.33 758.88 771.50 712.75 661.65 692.38 9.03%
  QoQ % 3.27% 0.59% -1.64% 8.24% 7.72% -4.44% -
  Horiz. % 113.85% 110.25% 109.60% 111.43% 102.94% 95.56% 100.00%
EPS 7.42 26.20 7.49 8.68 6.95 7.10 6.64 7.68%
  QoQ % -71.68% 249.80% -13.71% 24.89% -2.11% 6.93% -
  Horiz. % 111.75% 394.58% 112.80% 130.72% 104.67% 106.93% 100.00%
DPS 0.00 0.00 7.00 7.00 0.00 0.00 4.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 155.56% 155.56% 0.00% 0.00% 100.00%
NAPS 1.9186 1.8446 1.6142 1.5393 1.5225 1.4535 1.3379 27.14%
  QoQ % 4.01% 14.27% 4.87% 1.10% 4.75% 8.64% -
  Horiz. % 143.40% 137.87% 120.65% 115.05% 113.80% 108.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 788.76 763.45 758.88 771.50 712.75 661.42 692.34 9.07%
  QoQ % 3.32% 0.60% -1.64% 8.24% 7.76% -4.47% -
  Horiz. % 113.93% 110.27% 109.61% 111.43% 102.95% 95.53% 100.00%
EPS 7.42 26.20 7.49 8.68 6.95 7.10 6.64 7.68%
  QoQ % -71.68% 249.80% -13.71% 24.89% -2.11% 6.93% -
  Horiz. % 111.75% 394.58% 112.80% 130.72% 104.67% 106.93% 100.00%
DPS 0.00 0.00 7.00 7.00 0.00 0.00 4.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 155.56% 155.56% 0.00% 0.00% 100.00%
NAPS 1.9197 1.8449 1.6142 1.5393 1.5225 1.4530 1.3378 27.19%
  QoQ % 4.05% 14.29% 4.87% 1.10% 4.78% 8.61% -
  Horiz. % 143.50% 137.91% 120.66% 115.06% 113.81% 108.61% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.2500 2.2500 2.1400 2.1200 1.9500 1.5600 1.4600 -
P/RPS 0.41 0.29 0.28 0.27 0.27 0.24 0.21 56.15%
  QoQ % 41.38% 3.57% 3.70% 0.00% 12.50% 14.29% -
  Horiz. % 195.24% 138.10% 133.33% 128.57% 128.57% 114.29% 100.00%
P/EPS 43.80 8.59 28.56 24.43 28.06 21.97 21.99 58.24%
  QoQ % 409.90% -69.92% 16.91% -12.94% 27.72% -0.09% -
  Horiz. % 199.18% 39.06% 129.88% 111.10% 127.60% 99.91% 100.00%
EY 2.28 11.64 3.50 4.09 3.56 4.55 4.55 -36.89%
  QoQ % -80.41% 232.57% -14.43% 14.89% -21.76% 0.00% -
  Horiz. % 50.11% 255.82% 76.92% 89.89% 78.24% 100.00% 100.00%
DY 0.00 0.00 3.27 3.30 0.00 0.00 3.08 -
  QoQ % 0.00% 0.00% -0.91% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 106.17% 107.14% 0.00% 0.00% 100.00%
P/NAPS 1.69 1.22 1.33 1.38 1.28 1.07 1.09 33.92%
  QoQ % 38.52% -8.27% -3.62% 7.81% 19.63% -1.83% -
  Horiz. % 155.05% 111.93% 122.02% 126.61% 117.43% 98.17% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 28/02/13 23/11/12 24/08/12 25/05/12 24/02/12 29/11/11 -
Price 5.4400 2.8700 2.1700 2.0500 1.9100 1.8600 2.0600 -
P/RPS 0.69 0.38 0.29 0.27 0.27 0.28 0.30 74.15%
  QoQ % 81.58% 31.03% 7.41% 0.00% -3.57% -6.67% -
  Horiz. % 230.00% 126.67% 96.67% 90.00% 90.00% 93.33% 100.00%
P/EPS 73.32 10.95 28.96 23.62 27.49 26.19 31.02 77.35%
  QoQ % 569.59% -62.19% 22.61% -14.08% 4.96% -15.57% -
  Horiz. % 236.36% 35.30% 93.36% 76.14% 88.62% 84.43% 100.00%
EY 1.36 9.13 3.45 4.23 3.64 3.82 3.22 -43.68%
  QoQ % -85.10% 164.64% -18.44% 16.21% -4.71% 18.63% -
  Horiz. % 42.24% 283.54% 107.14% 131.37% 113.04% 118.63% 100.00%
DY 0.00 0.00 3.23 3.41 0.00 0.00 2.18 -
  QoQ % 0.00% 0.00% -5.28% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 148.17% 156.42% 0.00% 0.00% 100.00%
P/NAPS 2.84 1.56 1.34 1.33 1.25 1.28 1.54 50.33%
  QoQ % 82.05% 16.42% 0.75% 6.40% -2.34% -16.88% -
  Horiz. % 184.42% 101.30% 87.01% 86.36% 81.17% 83.12% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 
Partners & Brokers