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 - 157,650
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.
 


FEATURED EVENT
 

468  344  494  548 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3250.00 
 ARMADA 0.205-0.02 
 IWCITY 0.59+0.105 
 HSI-H4Y 0.1650.00 
 SEACERA 0.355+0.025 
 HSI-C3W 0.44+0.03 
 SAPNRG-WA 0.1050.00 
 HIBISCS 1.06-0.02 
 JAG 0.0550.00 
 DAYANG 0.79-0.07 

SPONSORED POSTS

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