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 - 157,650
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.
 


FEATURED EVENT
 

360  342  511  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.225-0.01 
 JAG 0.055-0.025 
 BORNOIL 0.0450.00 
 HSI-H4Y 0.215-0.08 
 HSI-C3W 0.375+0.08 
 EDUSPEC 0.030.00 
 IRIS 0.14+0.01 
 SEACERA 0.315-0.015 
 BARAKAH 0.125-0.005 

SPONSORED POSTS

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