[DKSH] QoQ Quarter Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,573,529 1,562,675 1,597,712 1,515,990 1,442,464 1,455,673 1,377,004 9.33% QoQ % 0.69% -2.19% 5.39% 5.10% -0.91% 5.71% - Horiz. % 114.27% 113.48% 116.03% 110.09% 104.75% 105.71% 100.00%
PBT 17,819 831 14,238 12,777 19,088 14,480 20,951 -10.26% QoQ % 2,044.28% -94.16% 11.43% -33.06% 31.82% -30.89% - Horiz. % 85.05% 3.97% 67.96% 60.99% 91.11% 69.11% 100.00%
Tax -6,175 -1,449 -3,675 -3,586 -5,035 -3,672 -5,348 10.09% QoQ % -326.16% 60.57% -2.48% 28.78% -37.12% 31.34% - Horiz. % 115.46% 27.09% 68.72% 67.05% 94.15% 68.66% 100.00%
NP 11,644 -618 10,563 9,191 14,053 10,808 15,603 -17.77% QoQ % 1,984.14% -105.85% 14.93% -34.60% 30.02% -30.73% - Horiz. % 74.63% -3.96% 67.70% 58.91% 90.07% 69.27% 100.00%
NP to SH 11,644 -618 10,563 9,191 14,053 10,808 15,603 -17.77% QoQ % 1,984.14% -105.85% 14.93% -34.60% 30.02% -30.73% - Horiz. % 74.63% -3.96% 67.70% 58.91% 90.07% 69.27% 100.00%
Tax Rate 34.65 % 174.37 % 25.81 % 28.07 % 26.38 % 25.36 % 25.53 % 22.65% QoQ % -80.13% 575.59% -8.05% 6.41% 4.02% -0.67% - Horiz. % 135.72% 683.00% 101.10% 109.95% 103.33% 99.33% 100.00%
Total Cost 1,561,885 1,563,293 1,587,149 1,506,799 1,428,411 1,444,865 1,361,401 9.62% QoQ % -0.09% -1.50% 5.33% 5.49% -1.14% 6.13% - Horiz. % 114.73% 114.83% 116.58% 110.68% 104.92% 106.13% 100.00%
Net Worth 592,242 596,341 597,003 586,440 577,233 578,936 568,073 2.82% QoQ % -0.69% -0.11% 1.80% 1.60% -0.29% 1.91% - Horiz. % 104.25% 104.98% 105.09% 103.23% 101.61% 101.91% 100.00%
Dividend 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 15,765 - - - 15,765 - - - 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 % 135.40 % - % - % - % 112.19 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 120.69% 0.00% 0.00% 0.00% 100.00% - -
Equity 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 592,242 596,341 597,003 586,440 577,233 578,936 568,073 2.82% QoQ % -0.69% -0.11% 1.80% 1.60% -0.29% 1.91% - Horiz. % 104.25% 104.98% 105.09% 103.23% 101.61% 101.91% 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 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.74 % -0.04 % 0.66 % 0.61 % 0.97 % 0.74 % 1.13 % -24.65% QoQ % 1,950.00% -106.06% 8.20% -37.11% 31.08% -34.51% - Horiz. % 65.49% -3.54% 58.41% 53.98% 85.84% 65.49% 100.00%
ROE 1.97 % -0.10 % 1.77 % 1.57 % 2.43 % 1.87 % 2.75 % -19.99% QoQ % 2,070.00% -105.65% 12.74% -35.39% 29.95% -32.00% - Horiz. % 71.64% -3.64% 64.36% 57.09% 88.36% 68.00% 100.00%
Per Share 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 998.06 991.18 1,013.40 961.57 914.93 923.31 873.41 9.33% QoQ % 0.69% -2.19% 5.39% 5.10% -0.91% 5.71% - Horiz. % 114.27% 113.48% 116.03% 110.09% 104.75% 105.71% 100.00%
EPS 7.39 -0.39 6.70 5.83 8.91 6.86 9.90 -17.76% QoQ % 1,994.87% -105.82% 14.92% -34.57% 29.88% -30.71% - Horiz. % 74.65% -3.94% 67.68% 58.89% 90.00% 69.29% 100.00%
DPS 10.00 0.00 0.00 0.00 10.00 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 3.7565 3.7825 3.7867 3.7197 3.6613 3.6721 3.6032 2.82% QoQ % -0.69% -0.11% 1.80% 1.60% -0.29% 1.91% - Horiz. % 104.25% 104.98% 105.09% 103.23% 101.61% 101.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 998.06 991.18 1,013.40 961.57 914.93 923.31 873.41 9.33% QoQ % 0.69% -2.19% 5.39% 5.10% -0.91% 5.71% - Horiz. % 114.27% 113.48% 116.03% 110.09% 104.75% 105.71% 100.00%
EPS 7.39 -0.39 6.70 5.83 8.91 6.86 9.90 -17.76% QoQ % 1,994.87% -105.82% 14.92% -34.57% 29.88% -30.71% - Horiz. % 74.65% -3.94% 67.68% 58.89% 90.00% 69.29% 100.00%
DPS 10.00 0.00 0.00 0.00 10.00 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 3.7565 3.7825 3.7867 3.7197 3.6613 3.6721 3.6032 2.82% QoQ % -0.69% -0.11% 1.80% 1.60% -0.29% 1.91% - Horiz. % 104.25% 104.98% 105.09% 103.23% 101.61% 101.91% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.7400 2.3400 2.3000 3.3500 3.3800 3.8500 3.9800 -
P/RPS 0.27 0.24 0.23 0.35 0.37 0.42 0.46 -29.97% QoQ % 12.50% 4.35% -34.29% -5.41% -11.90% -8.70% - Horiz. % 58.70% 52.17% 50.00% 76.09% 80.43% 91.30% 100.00%
P/EPS 37.10 -596.96 34.33 57.46 37.92 56.16 40.22 -5.25% QoQ % 106.21% -1,838.89% -40.25% 51.53% -32.48% 39.63% - Horiz. % 92.24% -1,484.24% 85.36% 142.86% 94.28% 139.63% 100.00%
EY 2.70 -0.17 2.91 1.74 2.64 1.78 2.49 5.56% QoQ % 1,688.24% -105.84% 67.24% -34.09% 48.31% -28.51% - Horiz. % 108.43% -6.83% 116.87% 69.88% 106.02% 71.49% 100.00%
DY 3.65 0.00 0.00 0.00 2.96 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 123.31% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.73 0.62 0.61 0.90 0.92 1.05 1.10 -23.97% QoQ % 17.74% 1.64% -32.22% -2.17% -12.38% -4.55% - Horiz. % 66.36% 56.36% 55.45% 81.82% 83.64% 95.45% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 25/02/19 08/11/18 08/08/18 22/05/18 26/02/18 -
Price 2.5100 2.5800 2.7200 3.0500 3.9000 4.3000 3.9000 -
P/RPS 0.25 0.26 0.27 0.32 0.43 0.47 0.45 -32.49% QoQ % -3.85% -3.70% -15.62% -25.58% -8.51% 4.44% - Horiz. % 55.56% 57.78% 60.00% 71.11% 95.56% 104.44% 100.00%
P/EPS 33.99 -658.18 40.60 52.32 43.75 62.72 39.41 -9.42% QoQ % 105.16% -1,721.13% -22.40% 19.59% -30.25% 59.15% - Horiz. % 86.25% -1,670.08% 103.02% 132.76% 111.01% 159.15% 100.00%
EY 2.94 -0.15 2.46 1.91 2.29 1.59 2.54 10.27% QoQ % 2,060.00% -106.10% 28.80% -16.59% 44.03% -37.40% - Horiz. % 115.75% -5.91% 96.85% 75.20% 90.16% 62.60% 100.00%
DY 3.98 0.00 0.00 0.00 2.56 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 155.47% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.67 0.68 0.72 0.82 1.07 1.17 1.08 -27.32% QoQ % -1.47% -5.56% -12.20% -23.36% -8.55% 8.33% - Horiz. % 62.04% 62.96% 66.67% 75.93% 99.07% 108.33% 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.
Comment
DKSH_3Q 2018.pdf 
