Highlights

[DKSH] QoQ Quarter Result on 2017-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     56.22%    YoY -     16.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,515,990 1,442,464 1,455,673 1,377,004 1,369,985 1,393,697 1,369,668 6.99%
  QoQ % 5.10% -0.91% 5.71% 0.51% -1.70% 1.75% -
  Horiz. % 110.68% 105.31% 106.28% 100.54% 100.02% 101.75% 100.00%
PBT 12,777 19,088 14,480 20,951 13,791 22,470 13,509 -3.64%
  QoQ % -33.06% 31.82% -30.89% 51.92% -38.62% 66.33% -
  Horiz. % 94.58% 141.30% 107.19% 155.09% 102.09% 166.33% 100.00%
Tax -3,586 -5,035 -3,672 -5,348 -3,803 -6,113 -3,463 2.35%
  QoQ % 28.78% -37.12% 31.34% -40.63% 37.79% -76.52% -
  Horiz. % 103.55% 145.39% 106.04% 154.43% 109.82% 176.52% 100.00%
NP 9,191 14,053 10,808 15,603 9,988 16,357 10,046 -5.75%
  QoQ % -34.60% 30.02% -30.73% 56.22% -38.94% 62.82% -
  Horiz. % 91.49% 139.89% 107.59% 155.32% 99.42% 162.82% 100.00%
NP to SH 9,191 14,053 10,808 15,603 9,988 16,357 10,046 -5.75%
  QoQ % -34.60% 30.02% -30.73% 56.22% -38.94% 62.82% -
  Horiz. % 91.49% 139.89% 107.59% 155.32% 99.42% 162.82% 100.00%
Tax Rate 28.07 % 26.38 % 25.36 % 25.53 % 27.58 % 27.21 % 25.63 % 6.24%
  QoQ % 6.41% 4.02% -0.67% -7.43% 1.36% 6.16% -
  Horiz. % 109.52% 102.93% 98.95% 99.61% 107.61% 106.16% 100.00%
Total Cost 1,506,799 1,428,411 1,444,865 1,361,401 1,359,997 1,377,340 1,359,622 7.09%
  QoQ % 5.49% -1.14% 6.13% 0.10% -1.26% 1.30% -
  Horiz. % 110.82% 105.06% 106.27% 100.13% 100.03% 101.30% 100.00%
Net Worth 586,440 577,233 578,936 568,073 552,496 469,505 468,323 16.16%
  QoQ % 1.60% -0.29% 1.91% 2.82% 17.68% 0.25% -
  Horiz. % 125.22% 123.26% 123.62% 121.30% 117.97% 100.25% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 15,765 - - - 14,977 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.26% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 112.19 % - % - % - % 91.57 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 122.52% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 586,440 577,233 578,936 568,073 552,496 469,505 468,323 16.16%
  QoQ % 1.60% -0.29% 1.91% 2.82% 17.68% 0.25% -
  Horiz. % 125.22% 123.26% 123.62% 121.30% 117.97% 100.25% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.61 % 0.97 % 0.74 % 1.13 % 0.73 % 1.17 % 0.73 % -11.27%
  QoQ % -37.11% 31.08% -34.51% 54.79% -37.61% 60.27% -
  Horiz. % 83.56% 132.88% 101.37% 154.79% 100.00% 160.27% 100.00%
ROE 1.57 % 2.43 % 1.87 % 2.75 % 1.81 % 3.48 % 2.15 % -18.89%
  QoQ % -35.39% 29.95% -32.00% 51.93% -47.99% 61.86% -
  Horiz. % 73.02% 113.02% 86.98% 127.91% 84.19% 161.86% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 961.57 914.93 923.31 873.41 868.96 884.00 868.76 6.99%
  QoQ % 5.10% -0.91% 5.71% 0.51% -1.70% 1.75% -
  Horiz. % 110.68% 105.31% 106.28% 100.54% 100.02% 101.75% 100.00%
EPS 5.83 8.91 6.86 9.90 6.34 10.37 6.37 -5.73%
  QoQ % -34.57% 29.88% -30.71% 56.15% -38.86% 62.79% -
  Horiz. % 91.52% 139.87% 107.69% 155.42% 99.53% 162.79% 100.00%
DPS 0.00 10.00 0.00 0.00 0.00 9.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.26% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.7197 3.6613 3.6721 3.6032 3.5044 2.9780 2.9705 16.16%
  QoQ % 1.60% -0.29% 1.91% 2.82% 17.68% 0.25% -
  Horiz. % 125.22% 123.26% 123.62% 121.30% 117.97% 100.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 961.57 914.93 923.31 873.41 868.96 884.00 868.76 6.99%
  QoQ % 5.10% -0.91% 5.71% 0.51% -1.70% 1.75% -
  Horiz. % 110.68% 105.31% 106.28% 100.54% 100.02% 101.75% 100.00%
EPS 5.83 8.91 6.86 9.90 6.34 10.37 6.37 -5.73%
  QoQ % -34.57% 29.88% -30.71% 56.15% -38.86% 62.79% -
  Horiz. % 91.52% 139.87% 107.69% 155.42% 99.53% 162.79% 100.00%
DPS 0.00 10.00 0.00 0.00 0.00 9.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.26% 0.00% 0.00% 0.00% 100.00% -
NAPS 3.7197 3.6613 3.6721 3.6032 3.5044 2.9780 2.9705 16.16%
  QoQ % 1.60% -0.29% 1.91% 2.82% 17.68% 0.25% -
  Horiz. % 125.22% 123.26% 123.62% 121.30% 117.97% 100.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 3.3500 3.3800 3.8500 3.9800 4.7000 4.9000 4.6900 -
P/RPS 0.35 0.37 0.42 0.46 0.54 0.55 0.54 -25.09%
  QoQ % -5.41% -11.90% -8.70% -14.81% -1.82% 1.85% -
  Horiz. % 64.81% 68.52% 77.78% 85.19% 100.00% 101.85% 100.00%
P/EPS 57.46 37.92 56.16 40.22 74.19 47.23 73.60 -15.20%
  QoQ % 51.53% -32.48% 39.63% -45.79% 57.08% -35.83% -
  Horiz. % 78.07% 51.52% 76.30% 54.65% 100.80% 64.17% 100.00%
EY 1.74 2.64 1.78 2.49 1.35 2.12 1.36 17.84%
  QoQ % -34.09% 48.31% -28.51% 84.44% -36.32% 55.88% -
  Horiz. % 127.94% 194.12% 130.88% 183.09% 99.26% 155.88% 100.00%
DY 0.00 2.96 0.00 0.00 0.00 1.94 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 152.58% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.90 0.92 1.05 1.10 1.34 1.65 1.58 -31.26%
  QoQ % -2.17% -12.38% -4.55% -17.91% -18.79% 4.43% -
  Horiz. % 56.96% 58.23% 66.46% 69.62% 84.81% 104.43% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 08/11/18 08/08/18 22/05/18 26/02/18 31/10/17 09/08/17 24/05/17 -
Price 3.0500 3.9000 4.3000 3.9000 4.6800 5.0000 5.2100 -
P/RPS 0.32 0.43 0.47 0.45 0.54 0.57 0.60 -34.21%
  QoQ % -25.58% -8.51% 4.44% -16.67% -5.26% -5.00% -
  Horiz. % 53.33% 71.67% 78.33% 75.00% 90.00% 95.00% 100.00%
P/EPS 52.32 43.75 62.72 39.41 73.87 48.19 81.76 -25.72%
  QoQ % 19.59% -30.25% 59.15% -46.65% 53.29% -41.06% -
  Horiz. % 63.99% 53.51% 76.71% 48.20% 90.35% 58.94% 100.00%
EY 1.91 2.29 1.59 2.54 1.35 2.07 1.22 34.79%
  QoQ % -16.59% 44.03% -37.40% 88.15% -34.78% 69.67% -
  Horiz. % 156.56% 187.70% 130.33% 208.20% 110.66% 169.67% 100.00%
DY 0.00 2.56 0.00 0.00 0.00 1.90 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 134.74% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.82 1.07 1.17 1.08 1.34 1.68 1.75 -39.64%
  QoQ % -23.36% -8.55% 8.33% -19.40% -20.24% -4.00% -
  Horiz. % 46.86% 61.14% 66.86% 61.71% 76.57% 96.00% 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.
 


 

402  313  494  808 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.02-0.005 
 ARMADA 0.48+0.035 
 MTAG 0.54+0.03 
 HSI-C7F 0.325-0.01 
 SANICHI 0.045-0.005 
 HUAAN 0.16+0.015 
 KNM 0.46+0.005 
 PUC 0.0550.00 
 PRESBHD 0.50+0.015 
 HSI-H8B 0.19-0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE THIS WEEK (21-25 OCT)! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
8. Genting Malaysia - Anticipation of the Outdoor Theme Park HLBank Research Highlights
Partners & Brokers