Highlights

[DKSH] QoQ Quarter Result on 2013-09-30 [#3]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 21-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -3.13%    YoY -     46.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,361,014 1,287,013 1,277,065 1,287,870 1,277,148 1,243,540 1,203,637 8.56%
  QoQ % 5.75% 0.78% -0.84% 0.84% 2.70% 3.32% -
  Horiz. % 113.08% 106.93% 106.10% 107.00% 106.11% 103.32% 100.00%
PBT 19,753 17,934 131,403 21,669 22,716 14,657 46,685 -43.73%
  QoQ % 10.14% -86.35% 506.41% -4.61% 54.98% -68.60% -
  Horiz. % 42.31% 38.41% 281.47% 46.42% 48.66% 31.40% 100.00%
Tax -5,296 -4,435 -3,087 -3,360 -3,766 -1,890 -4,215 16.49%
  QoQ % -19.41% -43.67% 8.12% 10.78% -99.26% 55.16% -
  Horiz. % 125.65% 105.22% 73.24% 79.72% 89.35% 44.84% 100.00%
NP 14,457 13,499 128,316 18,309 18,950 12,767 42,470 -51.34%
  QoQ % 7.10% -89.48% 600.84% -3.38% 48.43% -69.94% -
  Horiz. % 34.04% 31.78% 302.13% 43.11% 44.62% 30.06% 100.00%
NP to SH 14,457 13,499 128,012 17,276 17,835 11,705 41,310 -50.43%
  QoQ % 7.10% -89.45% 640.98% -3.13% 52.37% -71.67% -
  Horiz. % 35.00% 32.68% 309.88% 41.82% 43.17% 28.33% 100.00%
Tax Rate 26.81 % 24.73 % 2.35 % 15.51 % 16.58 % 12.89 % 9.03 % 106.98%
  QoQ % 8.41% 952.34% -84.85% -6.45% 28.63% 42.75% -
  Horiz. % 296.90% 273.86% 26.02% 171.76% 183.61% 142.75% 100.00%
Total Cost 1,346,557 1,273,514 1,148,749 1,269,561 1,258,198 1,230,773 1,161,167 10.41%
  QoQ % 5.74% 10.86% -9.52% 0.90% 2.23% 5.99% -
  Horiz. % 115.97% 109.68% 98.93% 109.33% 108.36% 105.99% 100.00%
Net Worth 441,663 462,679 449,192 319,416 302,248 302,657 290,860 32.21%
  QoQ % -4.54% 3.00% 40.63% 5.68% -0.14% 4.06% -
  Horiz. % 151.85% 159.07% 154.44% 109.82% 103.92% 104.06% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 35,473 - - - 18,134 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 195.61% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 245.37 % - % - % - % 101.68 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 241.32% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 441,663 462,679 449,192 319,416 302,248 302,657 290,860 32.21%
  QoQ % -4.54% 3.00% 40.63% 5.68% -0.14% 4.06% -
  Horiz. % 151.85% 159.07% 154.44% 109.82% 103.92% 104.06% 100.00%
NOSH 157,658 157,658 157,661 157,627 157,692 157,749 157,681 -0.01%
  QoQ % 0.00% -0.00% 0.02% -0.04% -0.04% 0.04% -
  Horiz. % 99.98% 99.98% 99.99% 99.97% 100.01% 100.04% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.06 % 1.05 % 10.05 % 1.42 % 1.48 % 1.03 % 3.53 % -55.26%
  QoQ % 0.95% -89.55% 607.75% -4.05% 43.69% -70.82% -
  Horiz. % 30.03% 29.75% 284.70% 40.23% 41.93% 29.18% 100.00%
ROE 3.27 % 2.92 % 28.50 % 5.41 % 5.90 % 3.87 % 14.20 % -62.53%
  QoQ % 11.99% -89.75% 426.80% -8.31% 52.45% -72.75% -
  Horiz. % 23.03% 20.56% 200.70% 38.10% 41.55% 27.25% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 863.27 816.33 810.01 817.03 809.90 788.30 763.33 8.57%
  QoQ % 5.75% 0.78% -0.86% 0.88% 2.74% 3.27% -
  Horiz. % 113.09% 106.94% 106.12% 107.03% 106.10% 103.27% 100.00%
EPS 9.17 8.56 81.20 10.96 11.31 7.42 26.20 -50.43%
  QoQ % 7.13% -89.46% 640.88% -3.09% 52.43% -71.68% -
  Horiz. % 35.00% 32.67% 309.92% 41.83% 43.17% 28.32% 100.00%
DPS 22.50 0.00 0.00 0.00 11.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 195.65% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.8014 2.9347 2.8491 2.0264 1.9167 1.9186 1.8446 32.23%
  QoQ % -4.54% 3.00% 40.60% 5.72% -0.10% 4.01% -
  Horiz. % 151.87% 159.10% 154.46% 109.86% 103.91% 104.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,650
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 863.27 816.33 810.02 816.88 810.07 788.76 763.45 8.56%
  QoQ % 5.75% 0.78% -0.84% 0.84% 2.70% 3.32% -
  Horiz. % 113.07% 106.93% 106.10% 107.00% 106.11% 103.32% 100.00%
EPS 9.17 8.56 81.20 10.96 11.31 7.42 26.20 -50.43%
  QoQ % 7.13% -89.46% 640.88% -3.09% 52.43% -71.68% -
  Horiz. % 35.00% 32.67% 309.92% 41.83% 43.17% 28.32% 100.00%
DPS 22.50 0.00 0.00 0.00 11.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 195.65% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.8014 2.9347 2.8492 2.0260 1.9171 1.9197 1.8449 32.21%
  QoQ % -4.54% 3.00% 40.63% 5.68% -0.14% 4.05% -
  Horiz. % 151.85% 159.07% 154.44% 109.82% 103.91% 104.05% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 8.2800 9.0000 6.4500 5.9000 5.0300 3.2500 2.2500 -
P/RPS 0.96 1.10 0.80 0.72 0.62 0.41 0.29 122.60%
  QoQ % -12.73% 37.50% 11.11% 16.13% 51.22% 41.38% -
  Horiz. % 331.03% 379.31% 275.86% 248.28% 213.79% 141.38% 100.00%
P/EPS 90.30 105.11 7.94 53.83 44.47 43.80 8.59 381.95%
  QoQ % -14.09% 1,223.80% -85.25% 21.05% 1.53% 409.90% -
  Horiz. % 1,051.22% 1,223.63% 92.43% 626.66% 517.70% 509.90% 100.00%
EY 1.11 0.95 12.59 1.86 2.25 2.28 11.64 -79.22%
  QoQ % 16.84% -92.45% 576.88% -17.33% -1.32% -80.41% -
  Horiz. % 9.54% 8.16% 108.16% 15.98% 19.33% 19.59% 100.00%
DY 2.72 0.00 0.00 0.00 2.29 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.78% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.96 3.07 2.26 2.91 2.62 1.69 1.22 80.85%
  QoQ % -3.58% 35.84% -22.34% 11.07% 55.03% 38.52% -
  Horiz. % 242.62% 251.64% 185.25% 238.52% 214.75% 138.52% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 20/05/14 26/02/14 21/11/13 28/08/13 22/05/13 28/02/13 -
Price 6.5600 7.8100 7.0000 6.4200 5.0700 5.4400 2.8700 -
P/RPS 0.76 0.96 0.86 0.79 0.63 0.69 0.38 58.94%
  QoQ % -20.83% 11.63% 8.86% 25.40% -8.70% 81.58% -
  Horiz. % 200.00% 252.63% 226.32% 207.89% 165.79% 181.58% 100.00%
P/EPS 71.54 91.21 8.62 58.58 44.83 73.32 10.95 250.68%
  QoQ % -21.57% 958.12% -85.29% 30.67% -38.86% 569.59% -
  Horiz. % 653.33% 832.97% 78.72% 534.98% 409.41% 669.59% 100.00%
EY 1.40 1.10 11.60 1.71 2.23 1.36 9.13 -71.45%
  QoQ % 27.27% -90.52% 578.36% -23.32% 63.97% -85.10% -
  Horiz. % 15.33% 12.05% 127.05% 18.73% 24.42% 14.90% 100.00%
DY 3.43 0.00 0.00 0.00 2.27 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 151.10% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.34 2.66 2.46 3.17 2.65 2.84 1.56 31.13%
  QoQ % -12.03% 8.13% -22.40% 19.62% -6.69% 82.05% -
  Horiz. % 150.00% 170.51% 157.69% 203.21% 169.87% 182.05% 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
 

479  278  511  586 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.005 
 ARMADA 0.215-0.01 
 SAPNRG-WA 0.100.00 
 HSI-H4Y 0.23+0.015 
 HSI-C3W 0.335-0.04 
 AZRB 0.415+0.03 
 DNEX 0.325+0.01 
 HSI-C5D 0.32-0.03 
 EAH 0.02+0.005 
 SEACERA 0.335+0.02 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers