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 - 157,650
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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers