Highlights

[DKSH] QoQ Quarter Result on 2012-09-30 [#3]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 23-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -13.65%    YoY -     12.86%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,277,148 1,243,540 1,203,637 1,196,437 1,216,329 1,123,702 1,042,787 14.49%
  QoQ % 2.70% 3.32% 0.60% -1.64% 8.24% 7.76% -
  Horiz. % 122.47% 119.25% 115.43% 114.73% 116.64% 107.76% 100.00%
PBT 22,716 14,657 46,685 17,368 21,605 16,461 17,244 20.19%
  QoQ % 54.98% -68.60% 168.80% -19.61% 31.25% -4.54% -
  Horiz. % 131.73% 85.00% 270.73% 100.72% 125.29% 95.46% 100.00%
Tax -3,766 -1,890 -4,215 -4,471 -6,879 -4,744 -5,050 -17.78%
  QoQ % -99.26% 55.16% 5.73% 35.01% -45.00% 6.06% -
  Horiz. % 74.57% 37.43% 83.47% 88.53% 136.22% 93.94% 100.00%
NP 18,950 12,767 42,470 12,897 14,726 11,717 12,194 34.20%
  QoQ % 48.43% -69.94% 229.30% -12.42% 25.68% -3.91% -
  Horiz. % 155.40% 104.70% 348.29% 105.77% 120.76% 96.09% 100.00%
NP to SH 17,835 11,705 41,310 11,815 13,682 10,955 11,191 36.48%
  QoQ % 52.37% -71.67% 249.64% -13.65% 24.89% -2.11% -
  Horiz. % 159.37% 104.59% 369.14% 105.58% 122.26% 97.89% 100.00%
Tax Rate 16.58 % 12.89 % 9.03 % 25.74 % 31.84 % 28.82 % 29.29 % -31.59%
  QoQ % 28.63% 42.75% -64.92% -19.16% 10.48% -1.60% -
  Horiz. % 56.61% 44.01% 30.83% 87.88% 108.71% 98.40% 100.00%
Total Cost 1,258,198 1,230,773 1,161,167 1,183,540 1,201,603 1,111,985 1,030,593 14.24%
  QoQ % 2.23% 5.99% -1.89% -1.50% 8.06% 7.90% -
  Horiz. % 122.08% 119.42% 112.67% 114.84% 116.59% 107.90% 100.00%
Net Worth 302,248 302,657 290,860 254,491 242,683 240,034 229,078 20.32%
  QoQ % -0.14% 4.06% 14.29% 4.87% 1.10% 4.78% -
  Horiz. % 131.94% 132.12% 126.97% 111.09% 105.94% 104.78% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 18,134 - - 11,036 11,036 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 164.32% 0.00% 0.00% 100.00% 100.00% - -
Div Payout % 101.68 % - % - % 93.41 % 80.66 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 15.81% 0.00% 0.00% -
  Horiz. % 126.06% 0.00% 0.00% 115.81% 100.00% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 302,248 302,657 290,860 254,491 242,683 240,034 229,078 20.32%
  QoQ % -0.14% 4.06% 14.29% 4.87% 1.10% 4.78% -
  Horiz. % 131.94% 132.12% 126.97% 111.09% 105.94% 104.78% 100.00%
NOSH 157,692 157,749 157,681 157,658 157,658 157,658 157,605 0.04%
  QoQ % -0.04% 0.04% 0.02% 0.00% 0.00% 0.03% -
  Horiz. % 100.06% 100.09% 100.05% 100.03% 100.03% 100.03% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.48 % 1.03 % 3.53 % 1.08 % 1.21 % 1.04 % 1.17 % 16.98%
  QoQ % 43.69% -70.82% 226.85% -10.74% 16.35% -11.11% -
  Horiz. % 126.50% 88.03% 301.71% 92.31% 103.42% 88.89% 100.00%
ROE 5.90 % 3.87 % 14.20 % 4.64 % 5.64 % 4.56 % 4.89 % 13.35%
  QoQ % 52.45% -72.75% 206.03% -17.73% 23.68% -6.75% -
  Horiz. % 120.65% 79.14% 290.39% 94.89% 115.34% 93.25% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 809.90 788.30 763.33 758.88 771.50 712.75 661.65 14.44%
  QoQ % 2.74% 3.27% 0.59% -1.64% 8.24% 7.72% -
  Horiz. % 122.41% 119.14% 115.37% 114.70% 116.60% 107.72% 100.00%
EPS 11.31 7.42 26.20 7.49 8.68 6.95 7.10 36.44%
  QoQ % 52.43% -71.68% 249.80% -13.71% 24.89% -2.11% -
  Horiz. % 159.30% 104.51% 369.01% 105.49% 122.25% 97.89% 100.00%
DPS 11.50 0.00 0.00 7.00 7.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 164.29% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.9167 1.9186 1.8446 1.6142 1.5393 1.5225 1.4535 20.27%
  QoQ % -0.10% 4.01% 14.27% 4.87% 1.10% 4.75% -
  Horiz. % 131.87% 132.00% 126.91% 111.06% 105.90% 104.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 810.07 788.76 763.45 758.88 771.50 712.75 661.42 14.49%
  QoQ % 2.70% 3.32% 0.60% -1.64% 8.24% 7.76% -
  Horiz. % 122.47% 119.25% 115.43% 114.73% 116.64% 107.76% 100.00%
EPS 11.31 7.42 26.20 7.49 8.68 6.95 7.10 36.44%
  QoQ % 52.43% -71.68% 249.80% -13.71% 24.89% -2.11% -
  Horiz. % 159.30% 104.51% 369.01% 105.49% 122.25% 97.89% 100.00%
DPS 11.50 0.00 0.00 7.00 7.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 164.29% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.9171 1.9197 1.8449 1.6142 1.5393 1.5225 1.4530 20.32%
  QoQ % -0.14% 4.05% 14.29% 4.87% 1.10% 4.78% -
  Horiz. % 131.94% 132.12% 126.97% 111.09% 105.94% 104.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 5.0300 3.2500 2.2500 2.1400 2.1200 1.9500 1.5600 -
P/RPS 0.62 0.41 0.29 0.28 0.27 0.27 0.24 88.38%
  QoQ % 51.22% 41.38% 3.57% 3.70% 0.00% 12.50% -
  Horiz. % 258.33% 170.83% 120.83% 116.67% 112.50% 112.50% 100.00%
P/EPS 44.47 43.80 8.59 28.56 24.43 28.06 21.97 60.08%
  QoQ % 1.53% 409.90% -69.92% 16.91% -12.94% 27.72% -
  Horiz. % 202.41% 199.36% 39.10% 130.00% 111.20% 127.72% 100.00%
EY 2.25 2.28 11.64 3.50 4.09 3.56 4.55 -37.49%
  QoQ % -1.32% -80.41% 232.57% -14.43% 14.89% -21.76% -
  Horiz. % 49.45% 50.11% 255.82% 76.92% 89.89% 78.24% 100.00%
DY 2.29 0.00 0.00 3.27 3.30 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -0.91% 0.00% 0.00% -
  Horiz. % 69.39% 0.00% 0.00% 99.09% 100.00% - -
P/NAPS 2.62 1.69 1.22 1.33 1.38 1.28 1.07 81.77%
  QoQ % 55.03% 38.52% -8.27% -3.62% 7.81% 19.63% -
  Horiz. % 244.86% 157.94% 114.02% 124.30% 128.97% 119.63% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 22/05/13 28/02/13 23/11/12 24/08/12 25/05/12 24/02/12 -
Price 5.0700 5.4400 2.8700 2.1700 2.0500 1.9100 1.8600 -
P/RPS 0.63 0.69 0.38 0.29 0.27 0.27 0.28 71.79%
  QoQ % -8.70% 81.58% 31.03% 7.41% 0.00% -3.57% -
  Horiz. % 225.00% 246.43% 135.71% 103.57% 96.43% 96.43% 100.00%
P/EPS 44.83 73.32 10.95 28.96 23.62 27.49 26.19 43.14%
  QoQ % -38.86% 569.59% -62.19% 22.61% -14.08% 4.96% -
  Horiz. % 171.17% 279.95% 41.81% 110.58% 90.19% 104.96% 100.00%
EY 2.23 1.36 9.13 3.45 4.23 3.64 3.82 -30.17%
  QoQ % 63.97% -85.10% 164.64% -18.44% 16.21% -4.71% -
  Horiz. % 58.38% 35.60% 239.01% 90.31% 110.73% 95.29% 100.00%
DY 2.27 0.00 0.00 3.23 3.41 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -5.28% 0.00% 0.00% -
  Horiz. % 66.57% 0.00% 0.00% 94.72% 100.00% - -
P/NAPS 2.65 2.84 1.56 1.34 1.33 1.25 1.28 62.51%
  QoQ % -6.69% 82.05% 16.42% 0.75% 6.40% -2.34% -
  Horiz. % 207.03% 221.88% 121.88% 104.69% 103.91% 97.66% 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
 
 

550  214  592  1095 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.375+0.095 
 VC 0.055+0.005 
 MAHSING 1.02+0.04 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 MLAB 0.020.00 
 AT 0.09+0.01 
 VIVOCOM 0.0450.00 
 SUPERMX 9.72+0.51 
 ESCERAM 0.640.00 

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. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. Traders Brief 27 Oct 2020 - Volatility Ahead Amid Internal and External Headwinds HLBank Research Highlights
PARTNERS & BROKERS