Highlights

[DKSH] QoQ Quarter Result on 2013-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     52.37%    YoY -     30.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,287,013 1,277,065 1,287,870 1,277,148 1,243,540 1,203,637 1,196,437 4.99%
  QoQ % 0.78% -0.84% 0.84% 2.70% 3.32% 0.60% -
  Horiz. % 107.57% 106.74% 107.64% 106.75% 103.94% 100.60% 100.00%
PBT 17,934 131,403 21,669 22,716 14,657 46,685 17,368 2.16%
  QoQ % -86.35% 506.41% -4.61% 54.98% -68.60% 168.80% -
  Horiz. % 103.26% 756.58% 124.76% 130.79% 84.39% 268.80% 100.00%
Tax -4,435 -3,087 -3,360 -3,766 -1,890 -4,215 -4,471 -0.54%
  QoQ % -43.67% 8.12% 10.78% -99.26% 55.16% 5.73% -
  Horiz. % 99.19% 69.04% 75.15% 84.23% 42.27% 94.27% 100.00%
NP 13,499 128,316 18,309 18,950 12,767 42,470 12,897 3.09%
  QoQ % -89.48% 600.84% -3.38% 48.43% -69.94% 229.30% -
  Horiz. % 104.67% 994.93% 141.96% 146.93% 98.99% 329.30% 100.00%
NP to SH 13,499 128,012 17,276 17,835 11,705 41,310 11,815 9.30%
  QoQ % -89.45% 640.98% -3.13% 52.37% -71.67% 249.64% -
  Horiz. % 114.25% 1,083.47% 146.22% 150.95% 99.07% 349.64% 100.00%
Tax Rate 24.73 % 2.35 % 15.51 % 16.58 % 12.89 % 9.03 % 25.74 % -2.64%
  QoQ % 952.34% -84.85% -6.45% 28.63% 42.75% -64.92% -
  Horiz. % 96.08% 9.13% 60.26% 64.41% 50.08% 35.08% 100.00%
Total Cost 1,273,514 1,148,749 1,269,561 1,258,198 1,230,773 1,161,167 1,183,540 5.01%
  QoQ % 10.86% -9.52% 0.90% 2.23% 5.99% -1.89% -
  Horiz. % 107.60% 97.06% 107.27% 106.31% 103.99% 98.11% 100.00%
Net Worth 462,679 449,192 319,416 302,248 302,657 290,860 254,491 49.01%
  QoQ % 3.00% 40.63% 5.68% -0.14% 4.06% 14.29% -
  Horiz. % 181.81% 176.51% 125.51% 118.77% 118.93% 114.29% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 18,134 - - 11,036 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 164.32% 0.00% 0.00% 100.00%
Div Payout % - % - % - % 101.68 % - % - % 93.41 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 108.85% 0.00% 0.00% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 462,679 449,192 319,416 302,248 302,657 290,860 254,491 49.01%
  QoQ % 3.00% 40.63% 5.68% -0.14% 4.06% 14.29% -
  Horiz. % 181.81% 176.51% 125.51% 118.77% 118.93% 114.29% 100.00%
NOSH 157,658 157,661 157,627 157,692 157,749 157,681 157,658 -
  QoQ % -0.00% 0.02% -0.04% -0.04% 0.04% 0.02% -
  Horiz. % 100.00% 100.00% 99.98% 100.02% 100.06% 100.02% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.05 % 10.05 % 1.42 % 1.48 % 1.03 % 3.53 % 1.08 % -1.86%
  QoQ % -89.55% 607.75% -4.05% 43.69% -70.82% 226.85% -
  Horiz. % 97.22% 930.56% 131.48% 137.04% 95.37% 326.85% 100.00%
ROE 2.92 % 28.50 % 5.41 % 5.90 % 3.87 % 14.20 % 4.64 % -26.58%
  QoQ % -89.75% 426.80% -8.31% 52.45% -72.75% 206.03% -
  Horiz. % 62.93% 614.22% 116.59% 127.16% 83.41% 306.03% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 816.33 810.01 817.03 809.90 788.30 763.33 758.88 4.99%
  QoQ % 0.78% -0.86% 0.88% 2.74% 3.27% 0.59% -
  Horiz. % 107.57% 106.74% 107.66% 106.72% 103.88% 100.59% 100.00%
EPS 8.56 81.20 10.96 11.31 7.42 26.20 7.49 9.32%
  QoQ % -89.46% 640.88% -3.09% 52.43% -71.68% 249.80% -
  Horiz. % 114.29% 1,084.11% 146.33% 151.00% 99.07% 349.80% 100.00%
DPS 0.00 0.00 0.00 11.50 0.00 0.00 7.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 164.29% 0.00% 0.00% 100.00%
NAPS 2.9347 2.8491 2.0264 1.9167 1.9186 1.8446 1.6142 49.01%
  QoQ % 3.00% 40.60% 5.72% -0.10% 4.01% 14.27% -
  Horiz. % 181.81% 176.50% 125.54% 118.74% 118.86% 114.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 816.33 810.02 816.88 810.07 788.76 763.45 758.88 4.99%
  QoQ % 0.78% -0.84% 0.84% 2.70% 3.32% 0.60% -
  Horiz. % 107.57% 106.74% 107.64% 106.75% 103.94% 100.60% 100.00%
EPS 8.56 81.20 10.96 11.31 7.42 26.20 7.49 9.32%
  QoQ % -89.46% 640.88% -3.09% 52.43% -71.68% 249.80% -
  Horiz. % 114.29% 1,084.11% 146.33% 151.00% 99.07% 349.80% 100.00%
DPS 0.00 0.00 0.00 11.50 0.00 0.00 7.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 164.29% 0.00% 0.00% 100.00%
NAPS 2.9347 2.8492 2.0260 1.9171 1.9197 1.8449 1.6142 49.01%
  QoQ % 3.00% 40.63% 5.68% -0.14% 4.05% 14.29% -
  Horiz. % 181.81% 176.51% 125.51% 118.76% 118.93% 114.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 9.0000 6.4500 5.9000 5.0300 3.2500 2.2500 2.1400 -
P/RPS 1.10 0.80 0.72 0.62 0.41 0.29 0.28 149.18%
  QoQ % 37.50% 11.11% 16.13% 51.22% 41.38% 3.57% -
  Horiz. % 392.86% 285.71% 257.14% 221.43% 146.43% 103.57% 100.00%
P/EPS 105.11 7.94 53.83 44.47 43.80 8.59 28.56 138.56%
  QoQ % 1,223.80% -85.25% 21.05% 1.53% 409.90% -69.92% -
  Horiz. % 368.03% 27.80% 188.48% 155.71% 153.36% 30.08% 100.00%
EY 0.95 12.59 1.86 2.25 2.28 11.64 3.50 -58.11%
  QoQ % -92.45% 576.88% -17.33% -1.32% -80.41% 232.57% -
  Horiz. % 27.14% 359.71% 53.14% 64.29% 65.14% 332.57% 100.00%
DY 0.00 0.00 0.00 2.29 0.00 0.00 3.27 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 70.03% 0.00% 0.00% 100.00%
P/NAPS 3.07 2.26 2.91 2.62 1.69 1.22 1.33 74.75%
  QoQ % 35.84% -22.34% 11.07% 55.03% 38.52% -8.27% -
  Horiz. % 230.83% 169.92% 218.80% 196.99% 127.07% 91.73% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 26/02/14 21/11/13 28/08/13 22/05/13 28/02/13 23/11/12 -
Price 7.8100 7.0000 6.4200 5.0700 5.4400 2.8700 2.1700 -
P/RPS 0.96 0.86 0.79 0.63 0.69 0.38 0.29 122.28%
  QoQ % 11.63% 8.86% 25.40% -8.70% 81.58% 31.03% -
  Horiz. % 331.03% 296.55% 272.41% 217.24% 237.93% 131.03% 100.00%
P/EPS 91.21 8.62 58.58 44.83 73.32 10.95 28.96 115.01%
  QoQ % 958.12% -85.29% 30.67% -38.86% 569.59% -62.19% -
  Horiz. % 314.95% 29.77% 202.28% 154.80% 253.18% 37.81% 100.00%
EY 1.10 11.60 1.71 2.23 1.36 9.13 3.45 -53.36%
  QoQ % -90.52% 578.36% -23.32% 63.97% -85.10% 164.64% -
  Horiz. % 31.88% 336.23% 49.57% 64.64% 39.42% 264.64% 100.00%
DY 0.00 0.00 0.00 2.27 0.00 0.00 3.23 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 70.28% 0.00% 0.00% 100.00%
P/NAPS 2.66 2.46 3.17 2.65 2.84 1.56 1.34 58.02%
  QoQ % 8.13% -22.40% 19.62% -6.69% 82.05% 16.42% -
  Horiz. % 198.51% 183.58% 236.57% 197.76% 211.94% 116.42% 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