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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TOPGLOV (7113) - Top Glove spent RM 354,738,027.11 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
2. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
3. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
4. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
5. (CHOIVO CAPITAL) LCTITAN (5284) Five Magic Words - Rising ASP’s, Falling Costs, Hurricane (or is it Butadiene?) Choivo Capital
6. 热门股:速柏玛 上挑RM8.99 南洋行家论股
7. (CHOIVO CAPITAL) LCTITAN (5284) - Rising ASP's, Falling Costs, Butadiene (Glove Proxy), Hurricane, Selling For Cash (A Summary) Choivo Capital
8. GLOVE makers return to top gainers list gloveharicut
PARTNERS & BROKERS