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.
 


 

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