Highlights

[DKSH] QoQ Quarter Result on 2017-09-30 [#3]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 31-Oct-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -38.94%    YoY -     84.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,442,464 1,455,673 1,377,004 1,369,985 1,393,697 1,369,668 1,326,422 5.77%
  QoQ % -0.91% 5.71% 0.51% -1.70% 1.75% 3.26% -
  Horiz. % 108.75% 109.74% 103.81% 103.28% 105.07% 103.26% 100.00%
PBT 19,088 14,480 20,951 13,791 22,470 13,509 18,160 3.39%
  QoQ % 31.82% -30.89% 51.92% -38.62% 66.33% -25.61% -
  Horiz. % 105.11% 79.74% 115.37% 75.94% 123.73% 74.39% 100.00%
Tax -5,035 -3,672 -5,348 -3,803 -6,113 -3,463 -4,794 3.33%
  QoQ % -37.12% 31.34% -40.63% 37.79% -76.52% 27.76% -
  Horiz. % 105.03% 76.60% 111.56% 79.33% 127.51% 72.24% 100.00%
NP 14,053 10,808 15,603 9,988 16,357 10,046 13,366 3.41%
  QoQ % 30.02% -30.73% 56.22% -38.94% 62.82% -24.84% -
  Horiz. % 105.14% 80.86% 116.74% 74.73% 122.38% 75.16% 100.00%
NP to SH 14,053 10,808 15,603 9,988 16,357 10,046 13,366 3.41%
  QoQ % 30.02% -30.73% 56.22% -38.94% 62.82% -24.84% -
  Horiz. % 105.14% 80.86% 116.74% 74.73% 122.38% 75.16% 100.00%
Tax Rate 26.38 % 25.36 % 25.53 % 27.58 % 27.21 % 25.63 % 26.40 % -0.05%
  QoQ % 4.02% -0.67% -7.43% 1.36% 6.16% -2.92% -
  Horiz. % 99.92% 96.06% 96.70% 104.47% 103.07% 97.08% 100.00%
Total Cost 1,428,411 1,444,865 1,361,401 1,359,997 1,377,340 1,359,622 1,313,056 5.79%
  QoQ % -1.14% 6.13% 0.10% -1.26% 1.30% 3.55% -
  Horiz. % 108.79% 110.04% 103.68% 103.57% 104.90% 103.55% 100.00%
Net Worth 577,233 578,936 568,073 552,496 469,505 468,323 531,086 5.73%
  QoQ % -0.29% 1.91% 2.82% 17.68% 0.25% -11.82% -
  Horiz. % 108.69% 109.01% 106.96% 104.03% 88.40% 88.18% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 15,765 - - - 14,977 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.26% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 112.19 % - % - % - % 91.57 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.52% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 577,233 578,936 568,073 552,496 469,505 468,323 531,086 5.73%
  QoQ % -0.29% 1.91% 2.82% 17.68% 0.25% -11.82% -
  Horiz. % 108.69% 109.01% 106.96% 104.03% 88.40% 88.18% 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.97 % 0.74 % 1.13 % 0.73 % 1.17 % 0.73 % 1.01 % -2.67%
  QoQ % 31.08% -34.51% 54.79% -37.61% 60.27% -27.72% -
  Horiz. % 96.04% 73.27% 111.88% 72.28% 115.84% 72.28% 100.00%
ROE 2.43 % 1.87 % 2.75 % 1.81 % 3.48 % 2.15 % 2.52 % -2.40%
  QoQ % 29.95% -32.00% 51.93% -47.99% 61.86% -14.68% -
  Horiz. % 96.43% 74.21% 109.13% 71.83% 138.10% 85.32% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 914.93 923.31 873.41 868.96 884.00 868.76 841.33 5.77%
  QoQ % -0.91% 5.71% 0.51% -1.70% 1.75% 3.26% -
  Horiz. % 108.75% 109.74% 103.81% 103.28% 105.07% 103.26% 100.00%
EPS 8.91 6.86 9.90 6.34 10.37 6.37 8.48 3.36%
  QoQ % 29.88% -30.71% 56.15% -38.86% 62.79% -24.88% -
  Horiz. % 105.07% 80.90% 116.75% 74.76% 122.29% 75.12% 100.00%
DPS 10.00 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. % 105.26% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.6613 3.6721 3.6032 3.5044 2.9780 2.9705 3.3686 5.73%
  QoQ % -0.29% 1.91% 2.82% 17.68% 0.25% -11.82% -
  Horiz. % 108.69% 109.01% 106.96% 104.03% 88.40% 88.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,650
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 914.93 923.31 873.41 868.96 884.00 868.76 841.33 5.77%
  QoQ % -0.91% 5.71% 0.51% -1.70% 1.75% 3.26% -
  Horiz. % 108.75% 109.74% 103.81% 103.28% 105.07% 103.26% 100.00%
EPS 8.91 6.86 9.90 6.34 10.37 6.37 8.48 3.36%
  QoQ % 29.88% -30.71% 56.15% -38.86% 62.79% -24.88% -
  Horiz. % 105.07% 80.90% 116.75% 74.76% 122.29% 75.12% 100.00%
DPS 10.00 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. % 105.26% 0.00% 0.00% 0.00% 100.00% - -
NAPS 3.6613 3.6721 3.6032 3.5044 2.9780 2.9705 3.3686 5.73%
  QoQ % -0.29% 1.91% 2.82% 17.68% 0.25% -11.82% -
  Horiz. % 108.69% 109.01% 106.96% 104.03% 88.40% 88.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 3.3800 3.8500 3.9800 4.7000 4.9000 4.6900 4.4700 -
P/RPS 0.37 0.42 0.46 0.54 0.55 0.54 0.53 -21.36%
  QoQ % -11.90% -8.70% -14.81% -1.82% 1.85% 1.89% -
  Horiz. % 69.81% 79.25% 86.79% 101.89% 103.77% 101.89% 100.00%
P/EPS 37.92 56.16 40.22 74.19 47.23 73.60 52.73 -19.78%
  QoQ % -32.48% 39.63% -45.79% 57.08% -35.83% 39.58% -
  Horiz. % 71.91% 106.50% 76.28% 140.70% 89.57% 139.58% 100.00%
EY 2.64 1.78 2.49 1.35 2.12 1.36 1.90 24.59%
  QoQ % 48.31% -28.51% 84.44% -36.32% 55.88% -28.42% -
  Horiz. % 138.95% 93.68% 131.05% 71.05% 111.58% 71.58% 100.00%
DY 2.96 0.00 0.00 0.00 1.94 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 152.58% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.92 1.05 1.10 1.34 1.65 1.58 1.33 -21.84%
  QoQ % -12.38% -4.55% -17.91% -18.79% 4.43% 18.80% -
  Horiz. % 69.17% 78.95% 82.71% 100.75% 124.06% 118.80% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 08/08/18 22/05/18 26/02/18 31/10/17 09/08/17 24/05/17 21/02/17 -
Price 3.9000 4.3000 3.9000 4.6800 5.0000 5.2100 5.3100 -
P/RPS 0.43 0.47 0.45 0.54 0.57 0.60 0.63 -22.53%
  QoQ % -8.51% 4.44% -16.67% -5.26% -5.00% -4.76% -
  Horiz. % 68.25% 74.60% 71.43% 85.71% 90.48% 95.24% 100.00%
P/EPS 43.75 62.72 39.41 73.87 48.19 81.76 62.63 -21.32%
  QoQ % -30.25% 59.15% -46.65% 53.29% -41.06% 30.54% -
  Horiz. % 69.85% 100.14% 62.93% 117.95% 76.94% 130.54% 100.00%
EY 2.29 1.59 2.54 1.35 2.07 1.22 1.60 27.09%
  QoQ % 44.03% -37.40% 88.15% -34.78% 69.67% -23.75% -
  Horiz. % 143.12% 99.38% 158.75% 84.38% 129.38% 76.25% 100.00%
DY 2.56 0.00 0.00 0.00 1.90 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.74% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.07 1.17 1.08 1.34 1.68 1.75 1.58 -22.94%
  QoQ % -8.55% 8.33% -19.40% -20.24% -4.00% 10.76% -
  Horiz. % 67.72% 74.05% 68.35% 84.81% 106.33% 110.76% 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
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

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