Highlights

[DKSH] QoQ Quarter Result on 2015-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -18.06%    YoY -     -30.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,332,797 1,355,905 1,425,143 1,372,006 1,419,132 1,380,295 1,311,159 1.10%
  QoQ % -1.70% -4.86% 3.87% -3.32% 2.81% 5.27% -
  Horiz. % 101.65% 103.41% 108.69% 104.64% 108.23% 105.27% 100.00%
PBT 15,679 13,799 6,612 13,787 16,811 23,208 19,520 -13.58%
  QoQ % 13.62% 108.70% -52.04% -17.99% -27.56% 18.89% -
  Horiz. % 80.32% 70.69% 33.87% 70.63% 86.12% 118.89% 100.00%
Tax -4,409 -3,718 -2,099 -3,770 -4,586 -5,931 -4,842 -6.05%
  QoQ % -18.59% -77.13% 44.32% 17.79% 22.68% -22.49% -
  Horiz. % 91.06% 76.79% 43.35% 77.86% 94.71% 122.49% 100.00%
NP 11,270 10,081 4,513 10,017 12,225 17,277 14,678 -16.14%
  QoQ % 11.79% 123.38% -54.95% -18.06% -29.24% 17.71% -
  Horiz. % 76.78% 68.68% 30.75% 68.24% 83.29% 117.71% 100.00%
NP to SH 11,270 10,081 4,513 10,017 12,225 17,277 14,678 -16.14%
  QoQ % 11.79% 123.38% -54.95% -18.06% -29.24% 17.71% -
  Horiz. % 76.78% 68.68% 30.75% 68.24% 83.29% 117.71% 100.00%
Tax Rate 28.12 % 26.94 % 31.75 % 27.34 % 27.28 % 25.56 % 24.81 % 8.70%
  QoQ % 4.38% -15.15% 16.13% 0.22% 6.73% 3.02% -
  Horiz. % 113.34% 108.59% 127.97% 110.20% 109.96% 103.02% 100.00%
Total Cost 1,321,527 1,345,824 1,420,630 1,361,989 1,406,907 1,363,018 1,296,481 1.28%
  QoQ % -1.81% -5.27% 4.31% -3.19% 3.22% 5.13% -
  Horiz. % 101.93% 103.81% 109.58% 105.05% 108.52% 105.13% 100.00%
Net Worth 506,823 495,582 485,508 480,935 485,870 473,636 456,341 7.24%
  QoQ % 2.27% 2.08% 0.95% -1.02% 2.58% 3.79% -
  Horiz. % 111.06% 108.60% 106.39% 105.39% 106.47% 103.79% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 506,823 495,582 485,508 480,935 485,870 473,636 456,341 7.24%
  QoQ % 2.27% 2.08% 0.95% -1.02% 2.58% 3.79% -
  Horiz. % 111.06% 108.60% 106.39% 105.39% 106.47% 103.79% 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.85 % 0.74 % 0.32 % 0.73 % 0.86 % 1.25 % 1.12 % -16.78%
  QoQ % 14.86% 131.25% -56.16% -15.12% -31.20% 11.61% -
  Horiz. % 75.89% 66.07% 28.57% 65.18% 76.79% 111.61% 100.00%
ROE 2.22 % 2.03 % 0.93 % 2.08 % 2.52 % 3.65 % 3.22 % -21.94%
  QoQ % 9.36% 118.28% -55.29% -17.46% -30.96% 13.35% -
  Horiz. % 68.94% 63.04% 28.88% 64.60% 78.26% 113.35% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 845.37 860.03 903.95 870.24 900.13 875.50 831.65 1.10%
  QoQ % -1.70% -4.86% 3.87% -3.32% 2.81% 5.27% -
  Horiz. % 101.65% 103.41% 108.69% 104.64% 108.23% 105.27% 100.00%
EPS 7.15 6.39 2.86 6.35 7.75 10.96 9.31 -16.12%
  QoQ % 11.89% 123.43% -54.96% -18.06% -29.29% 17.72% -
  Horiz. % 76.80% 68.64% 30.72% 68.21% 83.24% 117.72% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.2147 3.1434 3.0795 3.0505 3.0818 3.0042 2.8945 7.24%
  QoQ % 2.27% 2.08% 0.95% -1.02% 2.58% 3.79% -
  Horiz. % 111.06% 108.60% 106.39% 105.39% 106.47% 103.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 845.37 860.03 903.95 870.24 900.13 875.50 831.65 1.10%
  QoQ % -1.70% -4.86% 3.87% -3.32% 2.81% 5.27% -
  Horiz. % 101.65% 103.41% 108.69% 104.64% 108.23% 105.27% 100.00%
EPS 7.15 6.39 2.86 6.35 7.75 10.96 9.31 -16.12%
  QoQ % 11.89% 123.43% -54.96% -18.06% -29.29% 17.72% -
  Horiz. % 76.80% 68.64% 30.72% 68.21% 83.24% 117.72% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.2147 3.1434 3.0795 3.0505 3.0818 3.0042 2.8945 7.24%
  QoQ % 2.27% 2.08% 0.95% -1.02% 2.58% 3.79% -
  Horiz. % 111.06% 108.60% 106.39% 105.39% 106.47% 103.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 4.0000 4.0000 4.1000 5.0000 5.3200 5.3800 6.4700 -
P/RPS 0.47 0.47 0.45 0.57 0.59 0.61 0.78 -28.64%
  QoQ % 0.00% 4.44% -21.05% -3.39% -3.28% -21.79% -
  Horiz. % 60.26% 60.26% 57.69% 73.08% 75.64% 78.21% 100.00%
P/EPS 55.96 62.56 143.23 78.70 68.61 49.09 69.50 -13.44%
  QoQ % -10.55% -56.32% 81.99% 14.71% 39.76% -29.37% -
  Horiz. % 80.52% 90.01% 206.09% 113.24% 98.72% 70.63% 100.00%
EY 1.79 1.60 0.70 1.27 1.46 2.04 1.44 15.59%
  QoQ % 11.87% 128.57% -44.88% -13.01% -28.43% 41.67% -
  Horiz. % 124.31% 111.11% 48.61% 88.19% 101.39% 141.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.24 1.27 1.33 1.64 1.73 1.79 2.24 -32.56%
  QoQ % -2.36% -4.51% -18.90% -5.20% -3.35% -20.09% -
  Horiz. % 55.36% 56.70% 59.38% 73.21% 77.23% 79.91% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 24/05/16 23/02/16 24/11/15 25/08/15 11/05/15 26/02/15 13/11/14 -
Price 3.8000 4.0000 4.5400 4.0000 5.3100 5.9000 6.5400 -
P/RPS 0.45 0.47 0.50 0.46 0.59 0.67 0.79 -31.26%
  QoQ % -4.26% -6.00% 8.70% -22.03% -11.94% -15.19% -
  Horiz. % 56.96% 59.49% 63.29% 58.23% 74.68% 84.81% 100.00%
P/EPS 53.16 62.56 158.60 62.96 68.48 53.84 70.25 -16.94%
  QoQ % -15.03% -60.55% 151.91% -8.06% 27.19% -23.36% -
  Horiz. % 75.67% 89.05% 225.77% 89.62% 97.48% 76.64% 100.00%
EY 1.88 1.60 0.63 1.59 1.46 1.86 1.42 20.55%
  QoQ % 17.50% 153.97% -60.38% 8.90% -21.51% 30.99% -
  Horiz. % 132.39% 112.68% 44.37% 111.97% 102.82% 130.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.18 1.27 1.47 1.31 1.72 1.96 2.26 -35.13%
  QoQ % -7.09% -13.61% 12.21% -23.84% -12.24% -13.27% -
  Horiz. % 52.21% 56.19% 65.04% 57.96% 76.11% 86.73% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.1450.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.430.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.220.00 
 3A 0.800.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers