Highlights

[DKSH] QoQ Quarter Result on 2018-09-30 [#3]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 08-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -34.60%    YoY -     -7.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

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.
 


 

191  266  579  1296 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.330.00 
 IKHMAS 0.13+0.005 
 HSI-H6S 0.20+0.015 
 MNC-PA 0.04+0.005 
 FGV 0.95+0.055 
 MNC 0.1150.00 
 HSI-H8B 0.385+0.025 
 SCOMIES 0.125+0.01 
 GPACKET-WB 0.26-0.01 
 HSI-C7J 0.195-0.02 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
4. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
5. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
6. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
7. Jaks Resources - 1200MW power to fire up Soon ! DK66
8. Jaks Resources - An excellent joint venture deal with CPECC DK66
Partners & Brokers