Highlights

[DKSH] QoQ Quarter Result on 2013-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     640.98%    YoY -     209.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,311,159 1,361,014 1,287,013 1,277,065 1,287,870 1,277,148 1,243,540 3.59%
  QoQ % -3.66% 5.75% 0.78% -0.84% 0.84% 2.70% -
  Horiz. % 105.44% 109.45% 103.50% 102.70% 103.56% 102.70% 100.00%
PBT 19,520 19,753 17,934 131,403 21,669 22,716 14,657 21.03%
  QoQ % -1.18% 10.14% -86.35% 506.41% -4.61% 54.98% -
  Horiz. % 133.18% 134.77% 122.36% 896.52% 147.84% 154.98% 100.00%
Tax -4,842 -5,296 -4,435 -3,087 -3,360 -3,766 -1,890 87.12%
  QoQ % 8.57% -19.41% -43.67% 8.12% 10.78% -99.26% -
  Horiz. % 256.19% 280.21% 234.66% 163.33% 177.78% 199.26% 100.00%
NP 14,678 14,457 13,499 128,316 18,309 18,950 12,767 9.74%
  QoQ % 1.53% 7.10% -89.48% 600.84% -3.38% 48.43% -
  Horiz. % 114.97% 113.24% 105.73% 1,005.06% 143.41% 148.43% 100.00%
NP to SH 14,678 14,457 13,499 128,012 17,276 17,835 11,705 16.27%
  QoQ % 1.53% 7.10% -89.45% 640.98% -3.13% 52.37% -
  Horiz. % 125.40% 123.51% 115.33% 1,093.65% 147.60% 152.37% 100.00%
Tax Rate 24.81 % 26.81 % 24.73 % 2.35 % 15.51 % 16.58 % 12.89 % 54.67%
  QoQ % -7.46% 8.41% 952.34% -84.85% -6.45% 28.63% -
  Horiz. % 192.47% 207.99% 191.85% 18.23% 120.33% 128.63% 100.00%
Total Cost 1,296,481 1,346,557 1,273,514 1,148,749 1,269,561 1,258,198 1,230,773 3.52%
  QoQ % -3.72% 5.74% 10.86% -9.52% 0.90% 2.23% -
  Horiz. % 105.34% 109.41% 103.47% 93.34% 103.15% 102.23% 100.00%
Net Worth 456,341 441,663 462,679 449,192 319,416 302,248 302,657 31.46%
  QoQ % 3.32% -4.54% 3.00% 40.63% 5.68% -0.14% -
  Horiz. % 150.78% 145.93% 152.87% 148.42% 105.54% 99.86% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 35,473 - - - 18,134 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 195.61% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 245.37 % - % - % - % 101.68 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 241.32% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 456,341 441,663 462,679 449,192 319,416 302,248 302,657 31.46%
  QoQ % 3.32% -4.54% 3.00% 40.63% 5.68% -0.14% -
  Horiz. % 150.78% 145.93% 152.87% 148.42% 105.54% 99.86% 100.00%
NOSH 157,658 157,658 157,658 157,661 157,627 157,692 157,749 -0.04%
  QoQ % 0.00% 0.00% -0.00% 0.02% -0.04% -0.04% -
  Horiz. % 99.94% 99.94% 99.94% 99.94% 99.92% 99.96% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.12 % 1.06 % 1.05 % 10.05 % 1.42 % 1.48 % 1.03 % 5.74%
  QoQ % 5.66% 0.95% -89.55% 607.75% -4.05% 43.69% -
  Horiz. % 108.74% 102.91% 101.94% 975.73% 137.86% 143.69% 100.00%
ROE 3.22 % 3.27 % 2.92 % 28.50 % 5.41 % 5.90 % 3.87 % -11.53%
  QoQ % -1.53% 11.99% -89.75% 426.80% -8.31% 52.45% -
  Horiz. % 83.20% 84.50% 75.45% 736.43% 139.79% 152.45% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 831.65 863.27 816.33 810.01 817.03 809.90 788.30 3.63%
  QoQ % -3.66% 5.75% 0.78% -0.86% 0.88% 2.74% -
  Horiz. % 105.50% 109.51% 103.56% 102.75% 103.64% 102.74% 100.00%
EPS 9.31 9.17 8.56 81.20 10.96 11.31 7.42 16.32%
  QoQ % 1.53% 7.13% -89.46% 640.88% -3.09% 52.43% -
  Horiz. % 125.47% 123.58% 115.36% 1,094.34% 147.71% 152.43% 100.00%
DPS 0.00 22.50 0.00 0.00 0.00 11.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 195.65% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.8945 2.8014 2.9347 2.8491 2.0264 1.9167 1.9186 31.51%
  QoQ % 3.32% -4.54% 3.00% 40.60% 5.72% -0.10% -
  Horiz. % 150.87% 146.01% 152.96% 148.50% 105.62% 99.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 831.65 863.27 816.33 810.02 816.88 810.07 788.76 3.59%
  QoQ % -3.66% 5.75% 0.78% -0.84% 0.84% 2.70% -
  Horiz. % 105.44% 109.45% 103.50% 102.70% 103.57% 102.70% 100.00%
EPS 9.31 9.17 8.56 81.20 10.96 11.31 7.42 16.32%
  QoQ % 1.53% 7.13% -89.46% 640.88% -3.09% 52.43% -
  Horiz. % 125.47% 123.58% 115.36% 1,094.34% 147.71% 152.43% 100.00%
DPS 0.00 22.50 0.00 0.00 0.00 11.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 195.65% 0.00% 0.00% 0.00% 100.00% -
NAPS 2.8945 2.8014 2.9347 2.8492 2.0260 1.9171 1.9197 31.46%
  QoQ % 3.32% -4.54% 3.00% 40.63% 5.68% -0.14% -
  Horiz. % 150.78% 145.93% 152.87% 148.42% 105.54% 99.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 6.4700 8.2800 9.0000 6.4500 5.9000 5.0300 3.2500 -
P/RPS 0.78 0.96 1.10 0.80 0.72 0.62 0.41 53.47%
  QoQ % -18.75% -12.73% 37.50% 11.11% 16.13% 51.22% -
  Horiz. % 190.24% 234.15% 268.29% 195.12% 175.61% 151.22% 100.00%
P/EPS 69.50 90.30 105.11 7.94 53.83 44.47 43.80 36.00%
  QoQ % -23.03% -14.09% 1,223.80% -85.25% 21.05% 1.53% -
  Horiz. % 158.68% 206.16% 239.98% 18.13% 122.90% 101.53% 100.00%
EY 1.44 1.11 0.95 12.59 1.86 2.25 2.28 -26.37%
  QoQ % 29.73% 16.84% -92.45% 576.88% -17.33% -1.32% -
  Horiz. % 63.16% 48.68% 41.67% 552.19% 81.58% 98.68% 100.00%
DY 0.00 2.72 0.00 0.00 0.00 2.29 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 118.78% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.24 2.96 3.07 2.26 2.91 2.62 1.69 20.64%
  QoQ % -24.32% -3.58% 35.84% -22.34% 11.07% 55.03% -
  Horiz. % 132.54% 175.15% 181.66% 133.73% 172.19% 155.03% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 26/08/14 20/05/14 26/02/14 21/11/13 28/08/13 22/05/13 -
Price 6.5400 6.5600 7.8100 7.0000 6.4200 5.0700 5.4400 -
P/RPS 0.79 0.76 0.96 0.86 0.79 0.63 0.69 9.43%
  QoQ % 3.95% -20.83% 11.63% 8.86% 25.40% -8.70% -
  Horiz. % 114.49% 110.14% 139.13% 124.64% 114.49% 91.30% 100.00%
P/EPS 70.25 71.54 91.21 8.62 58.58 44.83 73.32 -2.81%
  QoQ % -1.80% -21.57% 958.12% -85.29% 30.67% -38.86% -
  Horiz. % 95.81% 97.57% 124.40% 11.76% 79.90% 61.14% 100.00%
EY 1.42 1.40 1.10 11.60 1.71 2.23 1.36 2.92%
  QoQ % 1.43% 27.27% -90.52% 578.36% -23.32% 63.97% -
  Horiz. % 104.41% 102.94% 80.88% 852.94% 125.74% 163.97% 100.00%
DY 0.00 3.43 0.00 0.00 0.00 2.27 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 151.10% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.26 2.34 2.66 2.46 3.17 2.65 2.84 -14.11%
  QoQ % -3.42% -12.03% 8.13% -22.40% 19.62% -6.69% -
  Horiz. % 79.58% 82.39% 93.66% 86.62% 111.62% 93.31% 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.
 


 

122  80  357  1638 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C5J 0.27+0.025 
 FOCUS 0.180.00 
 IWCITY 1.10+0.04 
 HSI-C5P 0.36+0.015 
 SMTRACK 0.21+0.005 
 VSOLAR 0.1850.00 
 EKOVEST 0.855+0.01 
 GADANG 0.895+0.005 
 PHB-WB 0.0050.00 
 HSI-H6Q 0.265-0.02 

TOP ARTICLES

1. WILL THIS STOCK GET LIMIT UP? Invest Smart Way
2. THIS STOCK IS TOO CHEAP TO IGNORE Invest Smart Way
3. AirAsia opens RedBeat digital arm to investors ahead of possible IPO Good Articles to Share
4. AirAsia Group - AAG to Thrive HLBank Research Highlights
5. Mplus Market Pulse - 26 Jun 2019 M+ Online Research Articles
6. This One Habit Will Make You Poor Forever Good Articles to Share
7. E.A. Technique (M) Berhad - Too Cheap To Ignore PublicInvest Research
8. VS Industry Berhad - As Expected PublicInvest Research
Partners & Brokers