[DKSH] QoQ Quarter Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,515,990 1,442,464 1,455,673 1,377,004 1,369,985 1,393,697 1,369,668 6.99% QoQ % 5.10% -0.91% 5.71% 0.51% -1.70% 1.75% - Horiz. % 110.68% 105.31% 106.28% 100.54% 100.02% 101.75% 100.00%
PBT 12,777 19,088 14,480 20,951 13,791 22,470 13,509 -3.64% QoQ % -33.06% 31.82% -30.89% 51.92% -38.62% 66.33% - Horiz. % 94.58% 141.30% 107.19% 155.09% 102.09% 166.33% 100.00%
Tax -3,586 -5,035 -3,672 -5,348 -3,803 -6,113 -3,463 2.35% QoQ % 28.78% -37.12% 31.34% -40.63% 37.79% -76.52% - Horiz. % 103.55% 145.39% 106.04% 154.43% 109.82% 176.52% 100.00%
NP 9,191 14,053 10,808 15,603 9,988 16,357 10,046 -5.75% QoQ % -34.60% 30.02% -30.73% 56.22% -38.94% 62.82% - Horiz. % 91.49% 139.89% 107.59% 155.32% 99.42% 162.82% 100.00%
NP to SH 9,191 14,053 10,808 15,603 9,988 16,357 10,046 -5.75% QoQ % -34.60% 30.02% -30.73% 56.22% -38.94% 62.82% - Horiz. % 91.49% 139.89% 107.59% 155.32% 99.42% 162.82% 100.00%
Tax Rate 28.07 % 26.38 % 25.36 % 25.53 % 27.58 % 27.21 % 25.63 % 6.24% QoQ % 6.41% 4.02% -0.67% -7.43% 1.36% 6.16% - Horiz. % 109.52% 102.93% 98.95% 99.61% 107.61% 106.16% 100.00%
Total Cost 1,506,799 1,428,411 1,444,865 1,361,401 1,359,997 1,377,340 1,359,622 7.09% QoQ % 5.49% -1.14% 6.13% 0.10% -1.26% 1.30% - Horiz. % 110.82% 105.06% 106.27% 100.13% 100.03% 101.30% 100.00%
Net Worth 586,440 577,233 578,936 568,073 552,496 469,505 468,323 16.16% QoQ % 1.60% -0.29% 1.91% 2.82% 17.68% 0.25% - Horiz. % 125.22% 123.26% 123.62% 121.30% 117.97% 100.25% 100.00%
Dividend 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 15,765 - - - 14,977 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 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. % 0.00% 122.52% 0.00% 0.00% 0.00% 100.00% -
Equity 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 586,440 577,233 578,936 568,073 552,496 469,505 468,323 16.16% QoQ % 1.60% -0.29% 1.91% 2.82% 17.68% 0.25% - Horiz. % 125.22% 123.26% 123.62% 121.30% 117.97% 100.25% 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 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.61 % 0.97 % 0.74 % 1.13 % 0.73 % 1.17 % 0.73 % -11.27% QoQ % -37.11% 31.08% -34.51% 54.79% -37.61% 60.27% - Horiz. % 83.56% 132.88% 101.37% 154.79% 100.00% 160.27% 100.00%
ROE 1.57 % 2.43 % 1.87 % 2.75 % 1.81 % 3.48 % 2.15 % -18.89% QoQ % -35.39% 29.95% -32.00% 51.93% -47.99% 61.86% - Horiz. % 73.02% 113.02% 86.98% 127.91% 84.19% 161.86% 100.00%
Per Share 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 961.57 914.93 923.31 873.41 868.96 884.00 868.76 6.99% QoQ % 5.10% -0.91% 5.71% 0.51% -1.70% 1.75% - Horiz. % 110.68% 105.31% 106.28% 100.54% 100.02% 101.75% 100.00%
EPS 5.83 8.91 6.86 9.90 6.34 10.37 6.37 -5.73% QoQ % -34.57% 29.88% -30.71% 56.15% -38.86% 62.79% - Horiz. % 91.52% 139.87% 107.69% 155.42% 99.53% 162.79% 100.00%
DPS 0.00 10.00 0.00 0.00 0.00 9.50 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 105.26% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.7197 3.6613 3.6721 3.6032 3.5044 2.9780 2.9705 16.16% QoQ % 1.60% -0.29% 1.91% 2.82% 17.68% 0.25% - Horiz. % 125.22% 123.26% 123.62% 121.30% 117.97% 100.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,650 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 961.57 914.93 923.31 873.41 868.96 884.00 868.76 6.99% QoQ % 5.10% -0.91% 5.71% 0.51% -1.70% 1.75% - Horiz. % 110.68% 105.31% 106.28% 100.54% 100.02% 101.75% 100.00%
EPS 5.83 8.91 6.86 9.90 6.34 10.37 6.37 -5.73% QoQ % -34.57% 29.88% -30.71% 56.15% -38.86% 62.79% - Horiz. % 91.52% 139.87% 107.69% 155.42% 99.53% 162.79% 100.00%
DPS 0.00 10.00 0.00 0.00 0.00 9.50 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 105.26% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.7197 3.6613 3.6721 3.6032 3.5044 2.9780 2.9705 16.16% QoQ % 1.60% -0.29% 1.91% 2.82% 17.68% 0.25% - Horiz. % 125.22% 123.26% 123.62% 121.30% 117.97% 100.25% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.3500 3.3800 3.8500 3.9800 4.7000 4.9000 4.6900 -
P/RPS 0.35 0.37 0.42 0.46 0.54 0.55 0.54 -25.09% QoQ % -5.41% -11.90% -8.70% -14.81% -1.82% 1.85% - Horiz. % 64.81% 68.52% 77.78% 85.19% 100.00% 101.85% 100.00%
P/EPS 57.46 37.92 56.16 40.22 74.19 47.23 73.60 -15.20% QoQ % 51.53% -32.48% 39.63% -45.79% 57.08% -35.83% - Horiz. % 78.07% 51.52% 76.30% 54.65% 100.80% 64.17% 100.00%
EY 1.74 2.64 1.78 2.49 1.35 2.12 1.36 17.84% QoQ % -34.09% 48.31% -28.51% 84.44% -36.32% 55.88% - Horiz. % 127.94% 194.12% 130.88% 183.09% 99.26% 155.88% 100.00%
DY 0.00 2.96 0.00 0.00 0.00 1.94 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 152.58% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.90 0.92 1.05 1.10 1.34 1.65 1.58 -31.26% QoQ % -2.17% -12.38% -4.55% -17.91% -18.79% 4.43% - Horiz. % 56.96% 58.23% 66.46% 69.62% 84.81% 104.43% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 08/11/18 08/08/18 22/05/18 26/02/18 31/10/17 09/08/17 24/05/17 -
Price 3.0500 3.9000 4.3000 3.9000 4.6800 5.0000 5.2100 -
P/RPS 0.32 0.43 0.47 0.45 0.54 0.57 0.60 -34.21% QoQ % -25.58% -8.51% 4.44% -16.67% -5.26% -5.00% - Horiz. % 53.33% 71.67% 78.33% 75.00% 90.00% 95.00% 100.00%
P/EPS 52.32 43.75 62.72 39.41 73.87 48.19 81.76 -25.72% QoQ % 19.59% -30.25% 59.15% -46.65% 53.29% -41.06% - Horiz. % 63.99% 53.51% 76.71% 48.20% 90.35% 58.94% 100.00%
EY 1.91 2.29 1.59 2.54 1.35 2.07 1.22 34.79% QoQ % -16.59% 44.03% -37.40% 88.15% -34.78% 69.67% - Horiz. % 156.56% 187.70% 130.33% 208.20% 110.66% 169.67% 100.00%
DY 0.00 2.56 0.00 0.00 0.00 1.90 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 134.74% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.82 1.07 1.17 1.08 1.34 1.68 1.75 -39.64% QoQ % -23.36% -8.55% 8.33% -19.40% -20.24% -4.00% - Horiz. % 46.86% 61.14% 66.86% 61.71% 76.57% 96.00% 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 
