Highlights

[DKSH] QoQ Quarter Result on 2014-09-30 [#3]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 13-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     1.53%    YoY -     -15.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,372,006 1,419,132 1,380,295 1,311,159 1,361,014 1,287,013 1,277,065 4.91%
  QoQ % -3.32% 2.81% 5.27% -3.66% 5.75% 0.78% -
  Horiz. % 107.43% 111.12% 108.08% 102.67% 106.57% 100.78% 100.00%
PBT 13,787 16,811 23,208 19,520 19,753 17,934 131,403 -77.85%
  QoQ % -17.99% -27.56% 18.89% -1.18% 10.14% -86.35% -
  Horiz. % 10.49% 12.79% 17.66% 14.86% 15.03% 13.65% 100.00%
Tax -3,770 -4,586 -5,931 -4,842 -5,296 -4,435 -3,087 14.30%
  QoQ % 17.79% 22.68% -22.49% 8.57% -19.41% -43.67% -
  Horiz. % 122.13% 148.56% 192.13% 156.85% 171.56% 143.67% 100.00%
NP 10,017 12,225 17,277 14,678 14,457 13,499 128,316 -81.82%
  QoQ % -18.06% -29.24% 17.71% 1.53% 7.10% -89.48% -
  Horiz. % 7.81% 9.53% 13.46% 11.44% 11.27% 10.52% 100.00%
NP to SH 10,017 12,225 17,277 14,678 14,457 13,499 128,012 -81.79%
  QoQ % -18.06% -29.24% 17.71% 1.53% 7.10% -89.45% -
  Horiz. % 7.83% 9.55% 13.50% 11.47% 11.29% 10.55% 100.00%
Tax Rate 27.34 % 27.28 % 25.56 % 24.81 % 26.81 % 24.73 % 2.35 % 415.75%
  QoQ % 0.22% 6.73% 3.02% -7.46% 8.41% 952.34% -
  Horiz. % 1,163.40% 1,160.85% 1,087.66% 1,055.74% 1,140.85% 1,052.34% 100.00%
Total Cost 1,361,989 1,406,907 1,363,018 1,296,481 1,346,557 1,273,514 1,148,749 12.06%
  QoQ % -3.19% 3.22% 5.13% -3.72% 5.74% 10.86% -
  Horiz. % 118.56% 122.47% 118.65% 112.86% 117.22% 110.86% 100.00%
Net Worth 480,935 485,870 473,636 456,341 441,663 462,679 449,192 4.67%
  QoQ % -1.02% 2.58% 3.79% 3.32% -4.54% 3.00% -
  Horiz. % 107.07% 108.17% 105.44% 101.59% 98.32% 103.00% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - 35,473 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 245.37 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 480,935 485,870 473,636 456,341 441,663 462,679 449,192 4.67%
  QoQ % -1.02% 2.58% 3.79% 3.32% -4.54% 3.00% -
  Horiz. % 107.07% 108.17% 105.44% 101.59% 98.32% 103.00% 100.00%
NOSH 157,658 157,658 157,658 157,658 157,658 157,658 157,661 -0.00%
  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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.73 % 0.86 % 1.25 % 1.12 % 1.06 % 1.05 % 10.05 % -82.67%
  QoQ % -15.12% -31.20% 11.61% 5.66% 0.95% -89.55% -
  Horiz. % 7.26% 8.56% 12.44% 11.14% 10.55% 10.45% 100.00%
ROE 2.08 % 2.52 % 3.65 % 3.22 % 3.27 % 2.92 % 28.50 % -82.62%
  QoQ % -17.46% -30.96% 13.35% -1.53% 11.99% -89.75% -
  Horiz. % 7.30% 8.84% 12.81% 11.30% 11.47% 10.25% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 870.24 900.13 875.50 831.65 863.27 816.33 810.01 4.91%
  QoQ % -3.32% 2.81% 5.27% -3.66% 5.75% 0.78% -
  Horiz. % 107.44% 111.13% 108.09% 102.67% 106.58% 100.78% 100.00%
EPS 6.35 7.75 10.96 9.31 9.17 8.56 81.20 -81.80%
  QoQ % -18.06% -29.29% 17.72% 1.53% 7.13% -89.46% -
  Horiz. % 7.82% 9.54% 13.50% 11.47% 11.29% 10.54% 100.00%
DPS 0.00 0.00 0.00 0.00 22.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.0505 3.0818 3.0042 2.8945 2.8014 2.9347 2.8491 4.67%
  QoQ % -1.02% 2.58% 3.79% 3.32% -4.54% 3.00% -
  Horiz. % 107.07% 108.17% 105.44% 101.59% 98.33% 103.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 870.24 900.13 875.50 831.65 863.27 816.33 810.02 4.91%
  QoQ % -3.32% 2.81% 5.27% -3.66% 5.75% 0.78% -
  Horiz. % 107.43% 111.12% 108.08% 102.67% 106.57% 100.78% 100.00%
EPS 6.35 7.75 10.96 9.31 9.17 8.56 81.20 -81.80%
  QoQ % -18.06% -29.29% 17.72% 1.53% 7.13% -89.46% -
  Horiz. % 7.82% 9.54% 13.50% 11.47% 11.29% 10.54% 100.00%
DPS 0.00 0.00 0.00 0.00 22.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.0505 3.0818 3.0042 2.8945 2.8014 2.9347 2.8492 4.67%
  QoQ % -1.02% 2.58% 3.79% 3.32% -4.54% 3.00% -
  Horiz. % 107.07% 108.16% 105.44% 101.59% 98.32% 103.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 5.0000 5.3200 5.3800 6.4700 8.2800 9.0000 6.4500 -
P/RPS 0.57 0.59 0.61 0.78 0.96 1.10 0.80 -20.28%
  QoQ % -3.39% -3.28% -21.79% -18.75% -12.73% 37.50% -
  Horiz. % 71.25% 73.75% 76.25% 97.50% 120.00% 137.50% 100.00%
P/EPS 78.70 68.61 49.09 69.50 90.30 105.11 7.94 363.37%
  QoQ % 14.71% 39.76% -29.37% -23.03% -14.09% 1,223.80% -
  Horiz. % 991.18% 864.11% 618.26% 875.31% 1,137.28% 1,323.80% 100.00%
EY 1.27 1.46 2.04 1.44 1.11 0.95 12.59 -78.42%
  QoQ % -13.01% -28.43% 41.67% 29.73% 16.84% -92.45% -
  Horiz. % 10.09% 11.60% 16.20% 11.44% 8.82% 7.55% 100.00%
DY 0.00 0.00 0.00 0.00 2.72 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.64 1.73 1.79 2.24 2.96 3.07 2.26 -19.29%
  QoQ % -5.20% -3.35% -20.09% -24.32% -3.58% 35.84% -
  Horiz. % 72.57% 76.55% 79.20% 99.12% 130.97% 135.84% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 11/05/15 26/02/15 13/11/14 26/08/14 20/05/14 26/02/14 -
Price 4.0000 5.3100 5.9000 6.5400 6.5600 7.8100 7.0000 -
P/RPS 0.46 0.59 0.67 0.79 0.76 0.96 0.86 -34.18%
  QoQ % -22.03% -11.94% -15.19% 3.95% -20.83% 11.63% -
  Horiz. % 53.49% 68.60% 77.91% 91.86% 88.37% 111.63% 100.00%
P/EPS 62.96 68.48 53.84 70.25 71.54 91.21 8.62 277.82%
  QoQ % -8.06% 27.19% -23.36% -1.80% -21.57% 958.12% -
  Horiz. % 730.39% 794.43% 624.59% 814.97% 829.93% 1,058.12% 100.00%
EY 1.59 1.46 1.86 1.42 1.40 1.10 11.60 -73.51%
  QoQ % 8.90% -21.51% 30.99% 1.43% 27.27% -90.52% -
  Horiz. % 13.71% 12.59% 16.03% 12.24% 12.07% 9.48% 100.00%
DY 0.00 0.00 0.00 0.00 3.43 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.31 1.72 1.96 2.26 2.34 2.66 2.46 -34.38%
  QoQ % -23.84% -12.24% -13.27% -3.42% -12.03% 8.13% -
  Horiz. % 53.25% 69.92% 79.67% 91.87% 95.12% 108.13% 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.
 


 

169  222  507  1396 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295-0.005 
 TIGER 0.065+0.005 
 HSI-H8F 0.275-0.06 
 ARMADA 0.515-0.01 
 KNM 0.435-0.005 
 HSI-C7F 0.255+0.05 
 HHGROUP 0.05-0.01 
 BORNOIL 0.05+0.005 
 HSI-C7J 0.14+0.02 
 HSI-C7K 0.43+0.055 
Partners & Brokers