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.
 


 

230  253  552  1290 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.02 
 MNC-PA 0.040.00 
 ARMADA 0.31-0.005 
 KNM-WB 0.20+0.005 
 GPACKET-WB 0.2650.00 
 VSOLAR 0.095-0.005 
 OPCOM 0.70+0.07 
 KOMARK 0.365+0.015 
 OCK-WA 0.13-0.01 
 SUMATEC 0.025-0.005 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
3. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
5. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers