Highlights

[DKSH] QoQ Quarter Result on 2012-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     249.64%    YoY -     269.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,287,870 1,277,148 1,243,540 1,203,637 1,196,437 1,216,329 1,123,702 9.51%
  QoQ % 0.84% 2.70% 3.32% 0.60% -1.64% 8.24% -
  Horiz. % 114.61% 113.66% 110.66% 107.11% 106.47% 108.24% 100.00%
PBT 21,669 22,716 14,657 46,685 17,368 21,605 16,461 20.09%
  QoQ % -4.61% 54.98% -68.60% 168.80% -19.61% 31.25% -
  Horiz. % 131.64% 138.00% 89.04% 283.61% 105.51% 131.25% 100.00%
Tax -3,360 -3,766 -1,890 -4,215 -4,471 -6,879 -4,744 -20.53%
  QoQ % 10.78% -99.26% 55.16% 5.73% 35.01% -45.00% -
  Horiz. % 70.83% 79.38% 39.84% 88.85% 94.25% 145.00% 100.00%
NP 18,309 18,950 12,767 42,470 12,897 14,726 11,717 34.62%
  QoQ % -3.38% 48.43% -69.94% 229.30% -12.42% 25.68% -
  Horiz. % 156.26% 161.73% 108.96% 362.46% 110.07% 125.68% 100.00%
NP to SH 17,276 17,835 11,705 41,310 11,815 13,682 10,955 35.45%
  QoQ % -3.13% 52.37% -71.67% 249.64% -13.65% 24.89% -
  Horiz. % 157.70% 162.80% 106.85% 377.09% 107.85% 124.89% 100.00%
Tax Rate 15.51 % 16.58 % 12.89 % 9.03 % 25.74 % 31.84 % 28.82 % -33.81%
  QoQ % -6.45% 28.63% 42.75% -64.92% -19.16% 10.48% -
  Horiz. % 53.82% 57.53% 44.73% 31.33% 89.31% 110.48% 100.00%
Total Cost 1,269,561 1,258,198 1,230,773 1,161,167 1,183,540 1,201,603 1,111,985 9.23%
  QoQ % 0.90% 2.23% 5.99% -1.89% -1.50% 8.06% -
  Horiz. % 114.17% 113.15% 110.68% 104.42% 106.43% 108.06% 100.00%
Net Worth 319,416 302,248 302,657 290,860 254,491 242,683 240,034 20.96%
  QoQ % 5.68% -0.14% 4.06% 14.29% 4.87% 1.10% -
  Horiz. % 133.07% 125.92% 126.09% 121.17% 106.02% 101.10% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 18,134 - - 11,036 11,036 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 164.32% 0.00% 0.00% 100.00% 100.00% -
Div Payout % - % 101.68 % - % - % 93.41 % 80.66 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 15.81% 0.00% -
  Horiz. % 0.00% 126.06% 0.00% 0.00% 115.81% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 319,416 302,248 302,657 290,860 254,491 242,683 240,034 20.96%
  QoQ % 5.68% -0.14% 4.06% 14.29% 4.87% 1.10% -
  Horiz. % 133.07% 125.92% 126.09% 121.17% 106.02% 101.10% 100.00%
NOSH 157,627 157,692 157,749 157,681 157,658 157,658 157,658 -0.01%
  QoQ % -0.04% -0.04% 0.04% 0.02% 0.00% 0.00% -
  Horiz. % 99.98% 100.02% 100.06% 100.02% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.42 % 1.48 % 1.03 % 3.53 % 1.08 % 1.21 % 1.04 % 23.05%
  QoQ % -4.05% 43.69% -70.82% 226.85% -10.74% 16.35% -
  Horiz. % 136.54% 142.31% 99.04% 339.42% 103.85% 116.35% 100.00%
ROE 5.41 % 5.90 % 3.87 % 14.20 % 4.64 % 5.64 % 4.56 % 12.06%
  QoQ % -8.31% 52.45% -72.75% 206.03% -17.73% 23.68% -
  Horiz. % 118.64% 129.39% 84.87% 311.40% 101.75% 123.68% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 817.03 809.90 788.30 763.33 758.88 771.50 712.75 9.52%
  QoQ % 0.88% 2.74% 3.27% 0.59% -1.64% 8.24% -
  Horiz. % 114.63% 113.63% 110.60% 107.10% 106.47% 108.24% 100.00%
EPS 10.96 11.31 7.42 26.20 7.49 8.68 6.95 35.45%
  QoQ % -3.09% 52.43% -71.68% 249.80% -13.71% 24.89% -
  Horiz. % 157.70% 162.73% 106.76% 376.98% 107.77% 124.89% 100.00%
DPS 0.00 11.50 0.00 0.00 7.00 7.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 164.29% 0.00% 0.00% 100.00% 100.00% -
NAPS 2.0264 1.9167 1.9186 1.8446 1.6142 1.5393 1.5225 20.98%
  QoQ % 5.72% -0.10% 4.01% 14.27% 4.87% 1.10% -
  Horiz. % 133.10% 125.89% 126.02% 121.16% 106.02% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 816.88 810.07 788.76 763.45 758.88 771.50 712.75 9.51%
  QoQ % 0.84% 2.70% 3.32% 0.60% -1.64% 8.24% -
  Horiz. % 114.61% 113.65% 110.66% 107.11% 106.47% 108.24% 100.00%
EPS 10.96 11.31 7.42 26.20 7.49 8.68 6.95 35.45%
  QoQ % -3.09% 52.43% -71.68% 249.80% -13.71% 24.89% -
  Horiz. % 157.70% 162.73% 106.76% 376.98% 107.77% 124.89% 100.00%
DPS 0.00 11.50 0.00 0.00 7.00 7.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 164.29% 0.00% 0.00% 100.00% 100.00% -
NAPS 2.0260 1.9171 1.9197 1.8449 1.6142 1.5393 1.5225 20.96%
  QoQ % 5.68% -0.14% 4.05% 14.29% 4.87% 1.10% -
  Horiz. % 133.07% 125.92% 126.09% 121.18% 106.02% 101.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.9000 5.0300 3.2500 2.2500 2.1400 2.1200 1.9500 -
P/RPS 0.72 0.62 0.41 0.29 0.28 0.27 0.27 92.19%
  QoQ % 16.13% 51.22% 41.38% 3.57% 3.70% 0.00% -
  Horiz. % 266.67% 229.63% 151.85% 107.41% 103.70% 100.00% 100.00%
P/EPS 53.83 44.47 43.80 8.59 28.56 24.43 28.06 54.33%
  QoQ % 21.05% 1.53% 409.90% -69.92% 16.91% -12.94% -
  Horiz. % 191.84% 158.48% 156.09% 30.61% 101.78% 87.06% 100.00%
EY 1.86 2.25 2.28 11.64 3.50 4.09 3.56 -35.10%
  QoQ % -17.33% -1.32% -80.41% 232.57% -14.43% 14.89% -
  Horiz. % 52.25% 63.20% 64.04% 326.97% 98.31% 114.89% 100.00%
DY 0.00 2.29 0.00 0.00 3.27 3.30 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.91% 0.00% -
  Horiz. % 0.00% 69.39% 0.00% 0.00% 99.09% 100.00% -
P/NAPS 2.91 2.62 1.69 1.22 1.33 1.38 1.28 72.81%
  QoQ % 11.07% 55.03% 38.52% -8.27% -3.62% 7.81% -
  Horiz. % 227.34% 204.69% 132.03% 95.31% 103.91% 107.81% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 28/08/13 22/05/13 28/02/13 23/11/12 24/08/12 25/05/12 -
Price 6.4200 5.0700 5.4400 2.8700 2.1700 2.0500 1.9100 -
P/RPS 0.79 0.63 0.69 0.38 0.29 0.27 0.27 104.44%
  QoQ % 25.40% -8.70% 81.58% 31.03% 7.41% 0.00% -
  Horiz. % 292.59% 233.33% 255.56% 140.74% 107.41% 100.00% 100.00%
P/EPS 58.58 44.83 73.32 10.95 28.96 23.62 27.49 65.52%
  QoQ % 30.67% -38.86% 569.59% -62.19% 22.61% -14.08% -
  Horiz. % 213.10% 163.08% 266.72% 39.83% 105.35% 85.92% 100.00%
EY 1.71 2.23 1.36 9.13 3.45 4.23 3.64 -39.54%
  QoQ % -23.32% 63.97% -85.10% 164.64% -18.44% 16.21% -
  Horiz. % 46.98% 61.26% 37.36% 250.82% 94.78% 116.21% 100.00%
DY 0.00 2.27 0.00 0.00 3.23 3.41 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -5.28% 0.00% -
  Horiz. % 0.00% 66.57% 0.00% 0.00% 94.72% 100.00% -
P/NAPS 3.17 2.65 2.84 1.56 1.34 1.33 1.25 85.86%
  QoQ % 19.62% -6.69% 82.05% 16.42% 0.75% 6.40% -
  Horiz. % 253.60% 212.00% 227.20% 124.80% 107.20% 106.40% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Announcement is good for investors Koon Yew Yin's Blog
3. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
4. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
5. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
6. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
7. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
8. 步入正轨反守为攻的通源工业 Tguan 步入正轨反守为攻的通源工业 Tguan
Partners & Brokers