Highlights

[DKSH] QoQ Quarter Result on 2016-09-30 [#3]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 22-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -73.48%    YoY -     19.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,393,697 1,369,668 1,326,422 1,256,938 1,354,890 1,332,797 1,355,905 1.85%
  QoQ % 1.75% 3.26% 5.53% -7.23% 1.66% -1.70% -
  Horiz. % 102.79% 101.02% 97.83% 92.70% 99.93% 98.30% 100.00%
PBT 22,470 13,509 18,160 7,690 27,368 15,679 13,799 38.45%
  QoQ % 66.33% -25.61% 136.15% -71.90% 74.55% 13.62% -
  Horiz. % 162.84% 97.90% 131.60% 55.73% 198.33% 113.62% 100.00%
Tax -6,113 -3,463 -4,794 -2,276 -6,951 -4,409 -3,718 39.35%
  QoQ % -76.52% 27.76% -110.63% 67.26% -57.65% -18.59% -
  Horiz. % 164.42% 93.14% 128.94% 61.22% 186.96% 118.59% 100.00%
NP 16,357 10,046 13,366 5,414 20,417 11,270 10,081 38.12%
  QoQ % 62.82% -24.84% 146.88% -73.48% 81.16% 11.79% -
  Horiz. % 162.26% 99.65% 132.59% 53.70% 202.53% 111.79% 100.00%
NP to SH 16,357 10,046 13,366 5,414 20,417 11,270 10,081 38.12%
  QoQ % 62.82% -24.84% 146.88% -73.48% 81.16% 11.79% -
  Horiz. % 162.26% 99.65% 132.59% 53.70% 202.53% 111.79% 100.00%
Tax Rate 27.21 % 25.63 % 26.40 % 29.60 % 25.40 % 28.12 % 26.94 % 0.67%
  QoQ % 6.16% -2.92% -10.81% 16.54% -9.67% 4.38% -
  Horiz. % 101.00% 95.14% 98.00% 109.87% 94.28% 104.38% 100.00%
Total Cost 1,377,340 1,359,622 1,313,056 1,251,524 1,334,473 1,321,527 1,345,824 1.56%
  QoQ % 1.30% 3.55% 4.92% -6.22% 0.98% -1.81% -
  Horiz. % 102.34% 101.03% 97.57% 92.99% 99.16% 98.19% 100.00%
Net Worth 469,505 468,323 531,086 517,701 512,278 506,823 495,582 -3.54%
  QoQ % 0.25% -11.82% 2.59% 1.06% 1.08% 2.27% -
  Horiz. % 94.74% 94.50% 107.16% 104.46% 103.37% 102.27% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 14,977 - - - 14,977 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 91.57 % - % - % - % 73.36 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.82% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 469,505 468,323 531,086 517,701 512,278 506,823 495,582 -3.54%
  QoQ % 0.25% -11.82% 2.59% 1.06% 1.08% 2.27% -
  Horiz. % 94.74% 94.50% 107.16% 104.46% 103.37% 102.27% 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
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.17 % 0.73 % 1.01 % 0.43 % 1.51 % 0.85 % 0.74 % 35.76%
  QoQ % 60.27% -27.72% 134.88% -71.52% 77.65% 14.86% -
  Horiz. % 158.11% 98.65% 136.49% 58.11% 204.05% 114.86% 100.00%
ROE 3.48 % 2.15 % 2.52 % 1.05 % 3.99 % 2.22 % 2.03 % 43.28%
  QoQ % 61.86% -14.68% 140.00% -73.68% 79.73% 9.36% -
  Horiz. % 171.43% 105.91% 124.14% 51.72% 196.55% 109.36% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 884.00 868.76 841.33 797.26 859.39 845.37 860.03 1.85%
  QoQ % 1.75% 3.26% 5.53% -7.23% 1.66% -1.70% -
  Horiz. % 102.79% 101.02% 97.83% 92.70% 99.93% 98.30% 100.00%
EPS 10.37 6.37 8.48 3.43 12.95 7.15 6.39 38.14%
  QoQ % 62.79% -24.88% 147.23% -73.51% 81.12% 11.89% -
  Horiz. % 162.28% 99.69% 132.71% 53.68% 202.66% 111.89% 100.00%
DPS 9.50 0.00 0.00 0.00 9.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.9780 2.9705 3.3686 3.2837 3.2493 3.2147 3.1434 -3.54%
  QoQ % 0.25% -11.82% 2.59% 1.06% 1.08% 2.27% -
  Horiz. % 94.74% 94.50% 107.16% 104.46% 103.37% 102.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,650
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 884.00 868.76 841.33 797.26 859.39 845.37 860.03 1.85%
  QoQ % 1.75% 3.26% 5.53% -7.23% 1.66% -1.70% -
  Horiz. % 102.79% 101.02% 97.83% 92.70% 99.93% 98.30% 100.00%
EPS 10.37 6.37 8.48 3.43 12.95 7.15 6.39 38.14%
  QoQ % 62.79% -24.88% 147.23% -73.51% 81.12% 11.89% -
  Horiz. % 162.28% 99.69% 132.71% 53.68% 202.66% 111.89% 100.00%
DPS 9.50 0.00 0.00 0.00 9.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 2.9780 2.9705 3.3686 3.2837 3.2493 3.2147 3.1434 -3.54%
  QoQ % 0.25% -11.82% 2.59% 1.06% 1.08% 2.27% -
  Horiz. % 94.74% 94.50% 107.16% 104.46% 103.37% 102.27% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 4.9000 4.6900 4.4700 5.5500 3.6800 4.0000 4.0000 -
P/RPS 0.55 0.54 0.53 0.70 0.43 0.47 0.47 11.06%
  QoQ % 1.85% 1.89% -24.29% 62.79% -8.51% 0.00% -
  Horiz. % 117.02% 114.89% 112.77% 148.94% 91.49% 100.00% 100.00%
P/EPS 47.23 73.60 52.73 161.62 28.42 55.96 62.56 -17.10%
  QoQ % -35.83% 39.58% -67.37% 468.68% -49.21% -10.55% -
  Horiz. % 75.50% 117.65% 84.29% 258.34% 45.43% 89.45% 100.00%
EY 2.12 1.36 1.90 0.62 3.52 1.79 1.60 20.66%
  QoQ % 55.88% -28.42% 206.45% -82.39% 96.65% 11.87% -
  Horiz. % 132.50% 85.00% 118.75% 38.75% 220.00% 111.88% 100.00%
DY 1.94 0.00 0.00 0.00 2.58 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.19% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.65 1.58 1.33 1.69 1.13 1.24 1.27 19.08%
  QoQ % 4.43% 18.80% -21.30% 49.56% -8.87% -2.36% -
  Horiz. % 129.92% 124.41% 104.72% 133.07% 88.98% 97.64% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 09/08/17 24/05/17 21/02/17 22/11/16 23/08/16 24/05/16 23/02/16 -
Price 5.0000 5.2100 5.3100 6.1500 4.6000 3.8000 4.0000 -
P/RPS 0.57 0.60 0.63 0.77 0.54 0.45 0.47 13.74%
  QoQ % -5.00% -4.76% -18.18% 42.59% 20.00% -4.26% -
  Horiz. % 121.28% 127.66% 134.04% 163.83% 114.89% 95.74% 100.00%
P/EPS 48.19 81.76 62.63 179.09 35.52 53.16 62.56 -15.98%
  QoQ % -41.06% 30.54% -65.03% 404.19% -33.18% -15.03% -
  Horiz. % 77.03% 130.69% 100.11% 286.27% 56.78% 84.97% 100.00%
EY 2.07 1.22 1.60 0.56 2.82 1.88 1.60 18.75%
  QoQ % 69.67% -23.75% 185.71% -80.14% 50.00% 17.50% -
  Horiz. % 129.38% 76.25% 100.00% 35.00% 176.25% 117.50% 100.00%
DY 1.90 0.00 0.00 0.00 2.07 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.79% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.68 1.75 1.58 1.87 1.42 1.18 1.27 20.53%
  QoQ % -4.00% 10.76% -15.51% 31.69% 20.34% -7.09% -
  Horiz. % 132.28% 137.80% 124.41% 147.24% 111.81% 92.91% 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
 

1854 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8950.00 
 KOTRA 1.790.00 
 UCREST 0.2750.00 
 PINEAPP 0.300.00 
 PUC 0.1050.00 
 WILLOW 0.480.00 
 IRIS 0.1350.00 
 BTECH 0.2650.00 
 3A 0.860.00 
 M3TECH 0.050.00 

SPONSORED POSTS

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