Highlights

[DKSH] QoQ Quarter Result on 2014-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     17.71%    YoY -     -86.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,425,143 1,372,006 1,419,132 1,380,295 1,311,159 1,361,014 1,287,013 7.03%
  QoQ % 3.87% -3.32% 2.81% 5.27% -3.66% 5.75% -
  Horiz. % 110.73% 106.60% 110.27% 107.25% 101.88% 105.75% 100.00%
PBT 6,612 13,787 16,811 23,208 19,520 19,753 17,934 -48.55%
  QoQ % -52.04% -17.99% -27.56% 18.89% -1.18% 10.14% -
  Horiz. % 36.87% 76.88% 93.74% 129.41% 108.84% 110.14% 100.00%
Tax -2,099 -3,770 -4,586 -5,931 -4,842 -5,296 -4,435 -39.24%
  QoQ % 44.32% 17.79% 22.68% -22.49% 8.57% -19.41% -
  Horiz. % 47.33% 85.01% 103.40% 133.73% 109.18% 119.41% 100.00%
NP 4,513 10,017 12,225 17,277 14,678 14,457 13,499 -51.80%
  QoQ % -54.95% -18.06% -29.24% 17.71% 1.53% 7.10% -
  Horiz. % 33.43% 74.21% 90.56% 127.99% 108.73% 107.10% 100.00%
NP to SH 4,513 10,017 12,225 17,277 14,678 14,457 13,499 -51.80%
  QoQ % -54.95% -18.06% -29.24% 17.71% 1.53% 7.10% -
  Horiz. % 33.43% 74.21% 90.56% 127.99% 108.73% 107.10% 100.00%
Tax Rate 31.75 % 27.34 % 27.28 % 25.56 % 24.81 % 26.81 % 24.73 % 18.11%
  QoQ % 16.13% 0.22% 6.73% 3.02% -7.46% 8.41% -
  Horiz. % 128.39% 110.55% 110.31% 103.36% 100.32% 108.41% 100.00%
Total Cost 1,420,630 1,361,989 1,406,907 1,363,018 1,296,481 1,346,557 1,273,514 7.55%
  QoQ % 4.31% -3.19% 3.22% 5.13% -3.72% 5.74% -
  Horiz. % 111.55% 106.95% 110.47% 107.03% 101.80% 105.74% 100.00%
Net Worth 485,508 480,935 485,870 473,636 456,341 441,663 462,679 3.26%
  QoQ % 0.95% -1.02% 2.58% 3.79% 3.32% -4.54% -
  Horiz. % 104.93% 103.95% 105.01% 102.37% 98.63% 95.46% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - 35,473 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 245.37 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 485,508 480,935 485,870 473,636 456,341 441,663 462,679 3.26%
  QoQ % 0.95% -1.02% 2.58% 3.79% 3.32% -4.54% -
  Horiz. % 104.93% 103.95% 105.01% 102.37% 98.63% 95.46% 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.32 % 0.73 % 0.86 % 1.25 % 1.12 % 1.06 % 1.05 % -54.68%
  QoQ % -56.16% -15.12% -31.20% 11.61% 5.66% 0.95% -
  Horiz. % 30.48% 69.52% 81.90% 119.05% 106.67% 100.95% 100.00%
ROE 0.93 % 2.08 % 2.52 % 3.65 % 3.22 % 3.27 % 2.92 % -53.33%
  QoQ % -55.29% -17.46% -30.96% 13.35% -1.53% 11.99% -
  Horiz. % 31.85% 71.23% 86.30% 125.00% 110.27% 111.99% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 903.95 870.24 900.13 875.50 831.65 863.27 816.33 7.03%
  QoQ % 3.87% -3.32% 2.81% 5.27% -3.66% 5.75% -
  Horiz. % 110.73% 106.60% 110.27% 107.25% 101.88% 105.75% 100.00%
EPS 2.86 6.35 7.75 10.96 9.31 9.17 8.56 -51.82%
  QoQ % -54.96% -18.06% -29.29% 17.72% 1.53% 7.13% -
  Horiz. % 33.41% 74.18% 90.54% 128.04% 108.76% 107.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 22.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.0795 3.0505 3.0818 3.0042 2.8945 2.8014 2.9347 3.26%
  QoQ % 0.95% -1.02% 2.58% 3.79% 3.32% -4.54% -
  Horiz. % 104.93% 103.95% 105.01% 102.37% 98.63% 95.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 903.95 870.24 900.13 875.50 831.65 863.27 816.33 7.03%
  QoQ % 3.87% -3.32% 2.81% 5.27% -3.66% 5.75% -
  Horiz. % 110.73% 106.60% 110.27% 107.25% 101.88% 105.75% 100.00%
EPS 2.86 6.35 7.75 10.96 9.31 9.17 8.56 -51.82%
  QoQ % -54.96% -18.06% -29.29% 17.72% 1.53% 7.13% -
  Horiz. % 33.41% 74.18% 90.54% 128.04% 108.76% 107.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 22.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.0795 3.0505 3.0818 3.0042 2.8945 2.8014 2.9347 3.26%
  QoQ % 0.95% -1.02% 2.58% 3.79% 3.32% -4.54% -
  Horiz. % 104.93% 103.95% 105.01% 102.37% 98.63% 95.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 4.1000 5.0000 5.3200 5.3800 6.4700 8.2800 9.0000 -
P/RPS 0.45 0.57 0.59 0.61 0.78 0.96 1.10 -44.86%
  QoQ % -21.05% -3.39% -3.28% -21.79% -18.75% -12.73% -
  Horiz. % 40.91% 51.82% 53.64% 55.45% 70.91% 87.27% 100.00%
P/EPS 143.23 78.70 68.61 49.09 69.50 90.30 105.11 22.89%
  QoQ % 81.99% 14.71% 39.76% -29.37% -23.03% -14.09% -
  Horiz. % 136.27% 74.87% 65.27% 46.70% 66.12% 85.91% 100.00%
EY 0.70 1.27 1.46 2.04 1.44 1.11 0.95 -18.40%
  QoQ % -44.88% -13.01% -28.43% 41.67% 29.73% 16.84% -
  Horiz. % 73.68% 133.68% 153.68% 214.74% 151.58% 116.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 2.72 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.33 1.64 1.73 1.79 2.24 2.96 3.07 -42.72%
  QoQ % -18.90% -5.20% -3.35% -20.09% -24.32% -3.58% -
  Horiz. % 43.32% 53.42% 56.35% 58.31% 72.96% 96.42% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 25/08/15 11/05/15 26/02/15 13/11/14 26/08/14 20/05/14 -
Price 4.5400 4.0000 5.3100 5.9000 6.5400 6.5600 7.8100 -
P/RPS 0.50 0.46 0.59 0.67 0.79 0.76 0.96 -35.24%
  QoQ % 8.70% -22.03% -11.94% -15.19% 3.95% -20.83% -
  Horiz. % 52.08% 47.92% 61.46% 69.79% 82.29% 79.17% 100.00%
P/EPS 158.60 62.96 68.48 53.84 70.25 71.54 91.21 44.55%
  QoQ % 151.91% -8.06% 27.19% -23.36% -1.80% -21.57% -
  Horiz. % 173.88% 69.03% 75.08% 59.03% 77.02% 78.43% 100.00%
EY 0.63 1.59 1.46 1.86 1.42 1.40 1.10 -31.01%
  QoQ % -60.38% 8.90% -21.51% 30.99% 1.43% 27.27% -
  Horiz. % 57.27% 144.55% 132.73% 169.09% 129.09% 127.27% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.43 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.47 1.31 1.72 1.96 2.26 2.34 2.66 -32.63%
  QoQ % 12.21% -23.84% -12.24% -13.27% -3.42% -12.03% -
  Horiz. % 55.26% 49.25% 64.66% 73.68% 84.96% 87.97% 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. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
4. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
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