Highlights

[DKSH] QoQ Quarter Result on 2015-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 23-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     123.38%    YoY -     -41.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,256,938 1,354,890 1,332,797 1,355,905 1,425,143 1,372,006 1,419,132 -7.75%
  QoQ % -7.23% 1.66% -1.70% -4.86% 3.87% -3.32% -
  Horiz. % 88.57% 95.47% 93.92% 95.54% 100.42% 96.68% 100.00%
PBT 7,690 27,368 15,679 13,799 6,612 13,787 16,811 -40.55%
  QoQ % -71.90% 74.55% 13.62% 108.70% -52.04% -17.99% -
  Horiz. % 45.74% 162.80% 93.27% 82.08% 39.33% 82.01% 100.00%
Tax -2,276 -6,951 -4,409 -3,718 -2,099 -3,770 -4,586 -37.24%
  QoQ % 67.26% -57.65% -18.59% -77.13% 44.32% 17.79% -
  Horiz. % 49.63% 151.57% 96.14% 81.07% 45.77% 82.21% 100.00%
NP 5,414 20,417 11,270 10,081 4,513 10,017 12,225 -41.81%
  QoQ % -73.48% 81.16% 11.79% 123.38% -54.95% -18.06% -
  Horiz. % 44.29% 167.01% 92.19% 82.46% 36.92% 81.94% 100.00%
NP to SH 5,414 20,417 11,270 10,081 4,513 10,017 12,225 -41.81%
  QoQ % -73.48% 81.16% 11.79% 123.38% -54.95% -18.06% -
  Horiz. % 44.29% 167.01% 92.19% 82.46% 36.92% 81.94% 100.00%
Tax Rate 29.60 % 25.40 % 28.12 % 26.94 % 31.75 % 27.34 % 27.28 % 5.58%
  QoQ % 16.54% -9.67% 4.38% -15.15% 16.13% 0.22% -
  Horiz. % 108.50% 93.11% 103.08% 98.75% 116.39% 100.22% 100.00%
Total Cost 1,251,524 1,334,473 1,321,527 1,345,824 1,420,630 1,361,989 1,406,907 -7.49%
  QoQ % -6.22% 0.98% -1.81% -5.27% 4.31% -3.19% -
  Horiz. % 88.96% 94.85% 93.93% 95.66% 100.98% 96.81% 100.00%
Net Worth 517,701 512,278 506,823 495,582 485,508 480,935 485,870 4.31%
  QoQ % 1.06% 1.08% 2.27% 2.08% 0.95% -1.02% -
  Horiz. % 106.55% 105.44% 104.31% 102.00% 99.93% 98.98% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 14,977 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 73.36 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 517,701 512,278 506,823 495,582 485,508 480,935 485,870 4.31%
  QoQ % 1.06% 1.08% 2.27% 2.08% 0.95% -1.02% -
  Horiz. % 106.55% 105.44% 104.31% 102.00% 99.93% 98.98% 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.43 % 1.51 % 0.85 % 0.74 % 0.32 % 0.73 % 0.86 % -36.92%
  QoQ % -71.52% 77.65% 14.86% 131.25% -56.16% -15.12% -
  Horiz. % 50.00% 175.58% 98.84% 86.05% 37.21% 84.88% 100.00%
ROE 1.05 % 3.99 % 2.22 % 2.03 % 0.93 % 2.08 % 2.52 % -44.12%
  QoQ % -73.68% 79.73% 9.36% 118.28% -55.29% -17.46% -
  Horiz. % 41.67% 158.33% 88.10% 80.56% 36.90% 82.54% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 797.26 859.39 845.37 860.03 903.95 870.24 900.13 -7.75%
  QoQ % -7.23% 1.66% -1.70% -4.86% 3.87% -3.32% -
  Horiz. % 88.57% 95.47% 93.92% 95.55% 100.42% 96.68% 100.00%
EPS 3.43 12.95 7.15 6.39 2.86 6.35 7.75 -41.84%
  QoQ % -73.51% 81.12% 11.89% 123.43% -54.96% -18.06% -
  Horiz. % 44.26% 167.10% 92.26% 82.45% 36.90% 81.94% 100.00%
DPS 0.00 9.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 3.2837 3.2493 3.2147 3.1434 3.0795 3.0505 3.0818 4.31%
  QoQ % 1.06% 1.08% 2.27% 2.08% 0.95% -1.02% -
  Horiz. % 106.55% 105.44% 104.31% 102.00% 99.93% 98.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 797.26 859.39 845.37 860.03 903.95 870.24 900.13 -7.75%
  QoQ % -7.23% 1.66% -1.70% -4.86% 3.87% -3.32% -
  Horiz. % 88.57% 95.47% 93.92% 95.55% 100.42% 96.68% 100.00%
EPS 3.43 12.95 7.15 6.39 2.86 6.35 7.75 -41.84%
  QoQ % -73.51% 81.12% 11.89% 123.43% -54.96% -18.06% -
  Horiz. % 44.26% 167.10% 92.26% 82.45% 36.90% 81.94% 100.00%
DPS 0.00 9.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 3.2837 3.2493 3.2147 3.1434 3.0795 3.0505 3.0818 4.31%
  QoQ % 1.06% 1.08% 2.27% 2.08% 0.95% -1.02% -
  Horiz. % 106.55% 105.44% 104.31% 102.00% 99.93% 98.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 5.5500 3.6800 4.0000 4.0000 4.1000 5.0000 5.3200 -
P/RPS 0.70 0.43 0.47 0.47 0.45 0.57 0.59 12.04%
  QoQ % 62.79% -8.51% 0.00% 4.44% -21.05% -3.39% -
  Horiz. % 118.64% 72.88% 79.66% 79.66% 76.27% 96.61% 100.00%
P/EPS 161.62 28.42 55.96 62.56 143.23 78.70 68.61 76.76%
  QoQ % 468.68% -49.21% -10.55% -56.32% 81.99% 14.71% -
  Horiz. % 235.56% 41.42% 81.56% 91.18% 208.76% 114.71% 100.00%
EY 0.62 3.52 1.79 1.60 0.70 1.27 1.46 -43.41%
  QoQ % -82.39% 96.65% 11.87% 128.57% -44.88% -13.01% -
  Horiz. % 42.47% 241.10% 122.60% 109.59% 47.95% 86.99% 100.00%
DY 0.00 2.58 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.69 1.13 1.24 1.27 1.33 1.64 1.73 -1.54%
  QoQ % 49.56% -8.87% -2.36% -4.51% -18.90% -5.20% -
  Horiz. % 97.69% 65.32% 71.68% 73.41% 76.88% 94.80% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 23/08/16 24/05/16 23/02/16 24/11/15 25/08/15 11/05/15 -
Price 6.1500 4.6000 3.8000 4.0000 4.5400 4.0000 5.3100 -
P/RPS 0.77 0.54 0.45 0.47 0.50 0.46 0.59 19.37%
  QoQ % 42.59% 20.00% -4.26% -6.00% 8.70% -22.03% -
  Horiz. % 130.51% 91.53% 76.27% 79.66% 84.75% 77.97% 100.00%
P/EPS 179.09 35.52 53.16 62.56 158.60 62.96 68.48 89.49%
  QoQ % 404.19% -33.18% -15.03% -60.55% 151.91% -8.06% -
  Horiz. % 261.52% 51.87% 77.63% 91.36% 231.60% 91.94% 100.00%
EY 0.56 2.82 1.88 1.60 0.63 1.59 1.46 -47.12%
  QoQ % -80.14% 50.00% 17.50% 153.97% -60.38% 8.90% -
  Horiz. % 38.36% 193.15% 128.77% 109.59% 43.15% 108.90% 100.00%
DY 0.00 2.07 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.87 1.42 1.18 1.27 1.47 1.31 1.72 5.72%
  QoQ % 31.69% 20.34% -7.09% -13.61% 12.21% -23.84% -
  Horiz. % 108.72% 82.56% 68.60% 73.84% 85.47% 76.16% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers