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 - 157,650
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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. The Bonuses of Airasia Windfall Profit
3. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
4. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
5. Why a second Special Dividend and more - Airasia Windfall Profit
6. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
7. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. CIMB's downward revision on Bumi Armada is weird - felicity Good Articles to Share
Partners & Brokers