Highlights

[DKSH] QoQ Quarter Result on 2012-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 25-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -2.11%    YoY -     3.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,203,637 1,196,437 1,216,329 1,123,702 1,042,787 1,091,536 1,055,114 9.13%
  QoQ % 0.60% -1.64% 8.24% 7.76% -4.47% 3.45% -
  Horiz. % 114.08% 113.39% 115.28% 106.50% 98.83% 103.45% 100.00%
PBT 46,685 17,368 21,605 16,461 17,244 16,289 18,217 86.74%
  QoQ % 168.80% -19.61% 31.25% -4.54% 5.86% -10.58% -
  Horiz. % 256.27% 95.34% 118.60% 90.36% 94.66% 89.42% 100.00%
Tax -4,215 -4,471 -6,879 -4,744 -5,050 -4,361 -5,116 -12.06%
  QoQ % 5.73% 35.01% -45.00% 6.06% -15.80% 14.76% -
  Horiz. % 82.39% 87.39% 134.46% 92.73% 98.71% 85.24% 100.00%
NP 42,470 12,897 14,726 11,717 12,194 11,928 13,101 118.26%
  QoQ % 229.30% -12.42% 25.68% -3.91% 2.23% -8.95% -
  Horiz. % 324.17% 98.44% 112.40% 89.44% 93.08% 91.05% 100.00%
NP to SH 41,310 11,815 13,682 10,955 11,191 10,469 11,823 129.39%
  QoQ % 249.64% -13.65% 24.89% -2.11% 6.90% -11.45% -
  Horiz. % 349.40% 99.93% 115.72% 92.66% 94.65% 88.55% 100.00%
Tax Rate 9.03 % 25.74 % 31.84 % 28.82 % 29.29 % 26.77 % 28.08 % -52.90%
  QoQ % -64.92% -19.16% 10.48% -1.60% 9.41% -4.67% -
  Horiz. % 32.16% 91.67% 113.39% 102.64% 104.31% 95.33% 100.00%
Total Cost 1,161,167 1,183,540 1,201,603 1,111,985 1,030,593 1,079,608 1,042,013 7.45%
  QoQ % -1.89% -1.50% 8.06% 7.90% -4.54% 3.61% -
  Horiz. % 111.43% 113.58% 115.32% 106.72% 98.90% 103.61% 100.00%
Net Worth 290,860 254,491 242,683 240,034 229,078 210,919 200,358 28.06%
  QoQ % 14.29% 4.87% 1.10% 4.78% 8.61% 5.27% -
  Horiz. % 145.17% 127.02% 121.12% 119.80% 114.33% 105.27% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 11,036 11,036 - - 7,094 7,093 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.02% -
  Horiz. % 0.00% 155.59% 155.59% 0.00% 0.00% 100.02% 100.00%
Div Payout % - % 93.41 % 80.66 % - % - % 67.76 % 59.99 % -
  QoQ % 0.00% 15.81% 0.00% 0.00% 0.00% 12.95% -
  Horiz. % 0.00% 155.71% 134.46% 0.00% 0.00% 112.95% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 290,860 254,491 242,683 240,034 229,078 210,919 200,358 28.06%
  QoQ % 14.29% 4.87% 1.10% 4.78% 8.61% 5.27% -
  Horiz. % 145.17% 127.02% 121.12% 119.80% 114.33% 105.27% 100.00%
NOSH 157,681 157,658 157,658 157,658 157,605 157,649 157,625 0.02%
  QoQ % 0.02% 0.00% 0.00% 0.03% -0.03% 0.02% -
  Horiz. % 100.04% 100.02% 100.02% 100.02% 99.99% 100.02% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.53 % 1.08 % 1.21 % 1.04 % 1.17 % 1.09 % 1.24 % 100.23%
  QoQ % 226.85% -10.74% 16.35% -11.11% 7.34% -12.10% -
  Horiz. % 284.68% 87.10% 97.58% 83.87% 94.35% 87.90% 100.00%
ROE 14.20 % 4.64 % 5.64 % 4.56 % 4.89 % 4.96 % 5.90 % 79.12%
  QoQ % 206.03% -17.73% 23.68% -6.75% -1.41% -15.93% -
  Horiz. % 240.68% 78.64% 95.59% 77.29% 82.88% 84.07% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 763.33 758.88 771.50 712.75 661.65 692.38 669.38 9.11%
  QoQ % 0.59% -1.64% 8.24% 7.72% -4.44% 3.44% -
  Horiz. % 114.04% 113.37% 115.26% 106.48% 98.85% 103.44% 100.00%
EPS 26.20 7.49 8.68 6.95 7.10 6.64 7.50 129.36%
  QoQ % 249.80% -13.71% 24.89% -2.11% 6.93% -11.47% -
  Horiz. % 349.33% 99.87% 115.73% 92.67% 94.67% 88.53% 100.00%
DPS 0.00 7.00 7.00 0.00 0.00 4.50 4.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 155.56% 155.56% 0.00% 0.00% 100.00% 100.00%
NAPS 1.8446 1.6142 1.5393 1.5225 1.4535 1.3379 1.2711 28.03%
  QoQ % 14.27% 4.87% 1.10% 4.75% 8.64% 5.26% -
  Horiz. % 145.12% 126.99% 121.10% 119.78% 114.35% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 763.45 758.88 771.50 712.75 661.42 692.34 669.24 9.13%
  QoQ % 0.60% -1.64% 8.24% 7.76% -4.47% 3.45% -
  Horiz. % 114.08% 113.39% 115.28% 106.50% 98.83% 103.45% 100.00%
EPS 26.20 7.49 8.68 6.95 7.10 6.64 7.50 129.36%
  QoQ % 249.80% -13.71% 24.89% -2.11% 6.93% -11.47% -
  Horiz. % 349.33% 99.87% 115.73% 92.67% 94.67% 88.53% 100.00%
DPS 0.00 7.00 7.00 0.00 0.00 4.50 4.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 155.56% 155.56% 0.00% 0.00% 100.00% 100.00%
NAPS 1.8449 1.6142 1.5393 1.5225 1.4530 1.3378 1.2708 28.07%
  QoQ % 14.29% 4.87% 1.10% 4.78% 8.61% 5.27% -
  Horiz. % 145.18% 127.02% 121.13% 119.81% 114.34% 105.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.2500 2.1400 2.1200 1.9500 1.5600 1.4600 1.4700 -
P/RPS 0.29 0.28 0.27 0.27 0.24 0.21 0.22 20.12%
  QoQ % 3.57% 3.70% 0.00% 12.50% 14.29% -4.55% -
  Horiz. % 131.82% 127.27% 122.73% 122.73% 109.09% 95.45% 100.00%
P/EPS 8.59 28.56 24.43 28.06 21.97 21.99 19.60 -42.16%
  QoQ % -69.92% 16.91% -12.94% 27.72% -0.09% 12.19% -
  Horiz. % 43.83% 145.71% 124.64% 143.16% 112.09% 112.19% 100.00%
EY 11.64 3.50 4.09 3.56 4.55 4.55 5.10 72.92%
  QoQ % 232.57% -14.43% 14.89% -21.76% 0.00% -10.78% -
  Horiz. % 228.24% 68.63% 80.20% 69.80% 89.22% 89.22% 100.00%
DY 0.00 3.27 3.30 0.00 0.00 3.08 3.06 -
  QoQ % 0.00% -0.91% 0.00% 0.00% 0.00% 0.65% -
  Horiz. % 0.00% 106.86% 107.84% 0.00% 0.00% 100.65% 100.00%
P/NAPS 1.22 1.33 1.38 1.28 1.07 1.09 1.16 3.40%
  QoQ % -8.27% -3.62% 7.81% 19.63% -1.83% -6.03% -
  Horiz. % 105.17% 114.66% 118.97% 110.34% 92.24% 93.97% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 23/11/12 24/08/12 25/05/12 24/02/12 29/11/11 26/08/11 -
Price 2.8700 2.1700 2.0500 1.9100 1.8600 2.0600 1.4600 -
P/RPS 0.38 0.29 0.27 0.27 0.28 0.30 0.22 43.72%
  QoQ % 31.03% 7.41% 0.00% -3.57% -6.67% 36.36% -
  Horiz. % 172.73% 131.82% 122.73% 122.73% 127.27% 136.36% 100.00%
P/EPS 10.95 28.96 23.62 27.49 26.19 31.02 19.46 -31.72%
  QoQ % -62.19% 22.61% -14.08% 4.96% -15.57% 59.40% -
  Horiz. % 56.27% 148.82% 121.38% 141.26% 134.58% 159.40% 100.00%
EY 9.13 3.45 4.23 3.64 3.82 3.22 5.14 46.41%
  QoQ % 164.64% -18.44% 16.21% -4.71% 18.63% -37.35% -
  Horiz. % 177.63% 67.12% 82.30% 70.82% 74.32% 62.65% 100.00%
DY 0.00 3.23 3.41 0.00 0.00 2.18 3.08 -
  QoQ % 0.00% -5.28% 0.00% 0.00% 0.00% -29.22% -
  Horiz. % 0.00% 104.87% 110.71% 0.00% 0.00% 70.78% 100.00%
P/NAPS 1.56 1.34 1.33 1.25 1.28 1.54 1.15 22.43%
  QoQ % 16.42% 0.75% 6.40% -2.34% -16.88% 33.91% -
  Horiz. % 135.65% 116.52% 115.65% 108.70% 111.30% 133.91% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS