Highlights

[DKSH] QoQ Quarter Result on 2017-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 09-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     62.82%    YoY -     -19.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,455,673 1,377,004 1,369,985 1,393,697 1,369,668 1,326,422 1,256,938 10.29%
  QoQ % 5.71% 0.51% -1.70% 1.75% 3.26% 5.53% -
  Horiz. % 115.81% 109.55% 108.99% 110.88% 108.97% 105.53% 100.00%
PBT 14,480 20,951 13,791 22,470 13,509 18,160 7,690 52.54%
  QoQ % -30.89% 51.92% -38.62% 66.33% -25.61% 136.15% -
  Horiz. % 188.30% 272.44% 179.34% 292.20% 175.67% 236.15% 100.00%
Tax -3,672 -5,348 -3,803 -6,113 -3,463 -4,794 -2,276 37.60%
  QoQ % 31.34% -40.63% 37.79% -76.52% 27.76% -110.63% -
  Horiz. % 161.34% 234.97% 167.09% 268.59% 152.15% 210.63% 100.00%
NP 10,808 15,603 9,988 16,357 10,046 13,366 5,414 58.61%
  QoQ % -30.73% 56.22% -38.94% 62.82% -24.84% 146.88% -
  Horiz. % 199.63% 288.20% 184.48% 302.12% 185.56% 246.88% 100.00%
NP to SH 10,808 15,603 9,988 16,357 10,046 13,366 5,414 58.61%
  QoQ % -30.73% 56.22% -38.94% 62.82% -24.84% 146.88% -
  Horiz. % 199.63% 288.20% 184.48% 302.12% 185.56% 246.88% 100.00%
Tax Rate 25.36 % 25.53 % 27.58 % 27.21 % 25.63 % 26.40 % 29.60 % -9.80%
  QoQ % -0.67% -7.43% 1.36% 6.16% -2.92% -10.81% -
  Horiz. % 85.68% 86.25% 93.18% 91.93% 86.59% 89.19% 100.00%
Total Cost 1,444,865 1,361,401 1,359,997 1,377,340 1,359,622 1,313,056 1,251,524 10.06%
  QoQ % 6.13% 0.10% -1.26% 1.30% 3.55% 4.92% -
  Horiz. % 115.45% 108.78% 108.67% 110.05% 108.64% 104.92% 100.00%
Net Worth 578,936 568,073 552,496 469,505 468,323 531,086 517,701 7.74%
  QoQ % 1.91% 2.82% 17.68% 0.25% -11.82% 2.59% -
  Horiz. % 111.83% 109.73% 106.72% 90.69% 90.46% 102.59% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - 14,977 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 91.57 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 578,936 568,073 552,496 469,505 468,323 531,086 517,701 7.74%
  QoQ % 1.91% 2.82% 17.68% 0.25% -11.82% 2.59% -
  Horiz. % 111.83% 109.73% 106.72% 90.69% 90.46% 102.59% 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 0.74 % 1.13 % 0.73 % 1.17 % 0.73 % 1.01 % 0.43 % 43.65%
  QoQ % -34.51% 54.79% -37.61% 60.27% -27.72% 134.88% -
  Horiz. % 172.09% 262.79% 169.77% 272.09% 169.77% 234.88% 100.00%
ROE 1.87 % 2.75 % 1.81 % 3.48 % 2.15 % 2.52 % 1.05 % 46.98%
  QoQ % -32.00% 51.93% -47.99% 61.86% -14.68% 140.00% -
  Horiz. % 178.10% 261.90% 172.38% 331.43% 204.76% 240.00% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 923.31 873.41 868.96 884.00 868.76 841.33 797.26 10.29%
  QoQ % 5.71% 0.51% -1.70% 1.75% 3.26% 5.53% -
  Horiz. % 115.81% 109.55% 108.99% 110.88% 108.97% 105.53% 100.00%
EPS 6.86 9.90 6.34 10.37 6.37 8.48 3.43 58.81%
  QoQ % -30.71% 56.15% -38.86% 62.79% -24.88% 147.23% -
  Horiz. % 200.00% 288.63% 184.84% 302.33% 185.71% 247.23% 100.00%
DPS 0.00 0.00 0.00 9.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.6721 3.6032 3.5044 2.9780 2.9705 3.3686 3.2837 7.74%
  QoQ % 1.91% 2.82% 17.68% 0.25% -11.82% 2.59% -
  Horiz. % 111.83% 109.73% 106.72% 90.69% 90.46% 102.59% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,650
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 923.31 873.41 868.96 884.00 868.76 841.33 797.26 10.29%
  QoQ % 5.71% 0.51% -1.70% 1.75% 3.26% 5.53% -
  Horiz. % 115.81% 109.55% 108.99% 110.88% 108.97% 105.53% 100.00%
EPS 6.86 9.90 6.34 10.37 6.37 8.48 3.43 58.81%
  QoQ % -30.71% 56.15% -38.86% 62.79% -24.88% 147.23% -
  Horiz. % 200.00% 288.63% 184.84% 302.33% 185.71% 247.23% 100.00%
DPS 0.00 0.00 0.00 9.50 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 3.6721 3.6032 3.5044 2.9780 2.9705 3.3686 3.2837 7.74%
  QoQ % 1.91% 2.82% 17.68% 0.25% -11.82% 2.59% -
  Horiz. % 111.83% 109.73% 106.72% 90.69% 90.46% 102.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.8500 3.9800 4.7000 4.9000 4.6900 4.4700 5.5500 -
P/RPS 0.42 0.46 0.54 0.55 0.54 0.53 0.70 -28.88%
  QoQ % -8.70% -14.81% -1.82% 1.85% 1.89% -24.29% -
  Horiz. % 60.00% 65.71% 77.14% 78.57% 77.14% 75.71% 100.00%
P/EPS 56.16 40.22 74.19 47.23 73.60 52.73 161.62 -50.61%
  QoQ % 39.63% -45.79% 57.08% -35.83% 39.58% -67.37% -
  Horiz. % 34.75% 24.89% 45.90% 29.22% 45.54% 32.63% 100.00%
EY 1.78 2.49 1.35 2.12 1.36 1.90 0.62 102.13%
  QoQ % -28.51% 84.44% -36.32% 55.88% -28.42% 206.45% -
  Horiz. % 287.10% 401.61% 217.74% 341.94% 219.35% 306.45% 100.00%
DY 0.00 0.00 0.00 1.94 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.05 1.10 1.34 1.65 1.58 1.33 1.69 -27.21%
  QoQ % -4.55% -17.91% -18.79% 4.43% 18.80% -21.30% -
  Horiz. % 62.13% 65.09% 79.29% 97.63% 93.49% 78.70% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 22/05/18 26/02/18 31/10/17 09/08/17 24/05/17 21/02/17 22/11/16 -
Price 4.3000 3.9000 4.6800 5.0000 5.2100 5.3100 6.1500 -
P/RPS 0.47 0.45 0.54 0.57 0.60 0.63 0.77 -28.06%
  QoQ % 4.44% -16.67% -5.26% -5.00% -4.76% -18.18% -
  Horiz. % 61.04% 58.44% 70.13% 74.03% 77.92% 81.82% 100.00%
P/EPS 62.72 39.41 73.87 48.19 81.76 62.63 179.09 -50.35%
  QoQ % 59.15% -46.65% 53.29% -41.06% 30.54% -65.03% -
  Horiz. % 35.02% 22.01% 41.25% 26.91% 45.65% 34.97% 100.00%
EY 1.59 2.54 1.35 2.07 1.22 1.60 0.56 100.64%
  QoQ % -37.40% 88.15% -34.78% 69.67% -23.75% 185.71% -
  Horiz. % 283.93% 453.57% 241.07% 369.64% 217.86% 285.71% 100.00%
DY 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.17 1.08 1.34 1.68 1.75 1.58 1.87 -26.87%
  QoQ % 8.33% -19.40% -20.24% -4.00% 10.76% -15.51% -
  Horiz. % 62.57% 57.75% 71.66% 89.84% 93.58% 84.49% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. This Stock Will Fly On Monday - Herbert Chua Herbert
6. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
7. BULLISH CHARTS - LIIHEN (7089), REVENUE (0200), SAM (9822), HOHUP (5169) & ECONBHD (5253) BursaKakis
8. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers