Highlights

[DKSH] QoQ Quarter Result on 2013-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 22-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -71.67%    YoY -     6.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,277,065 1,287,870 1,277,148 1,243,540 1,203,637 1,196,437 1,216,329 3.29%
  QoQ % -0.84% 0.84% 2.70% 3.32% 0.60% -1.64% -
  Horiz. % 104.99% 105.88% 105.00% 102.24% 98.96% 98.36% 100.00%
PBT 131,403 21,669 22,716 14,657 46,685 17,368 21,605 232.10%
  QoQ % 506.41% -4.61% 54.98% -68.60% 168.80% -19.61% -
  Horiz. % 608.21% 100.30% 105.14% 67.84% 216.08% 80.39% 100.00%
Tax -3,087 -3,360 -3,766 -1,890 -4,215 -4,471 -6,879 -41.30%
  QoQ % 8.12% 10.78% -99.26% 55.16% 5.73% 35.01% -
  Horiz. % 44.88% 48.84% 54.75% 27.47% 61.27% 64.99% 100.00%
NP 128,316 18,309 18,950 12,767 42,470 12,897 14,726 321.78%
  QoQ % 600.84% -3.38% 48.43% -69.94% 229.30% -12.42% -
  Horiz. % 871.36% 124.33% 128.68% 86.70% 288.40% 87.58% 100.00%
NP to SH 128,012 17,276 17,835 11,705 41,310 11,815 13,682 342.21%
  QoQ % 640.98% -3.13% 52.37% -71.67% 249.64% -13.65% -
  Horiz. % 935.62% 126.27% 130.35% 85.55% 301.93% 86.35% 100.00%
Tax Rate 2.35 % 15.51 % 16.58 % 12.89 % 9.03 % 25.74 % 31.84 % -82.32%
  QoQ % -84.85% -6.45% 28.63% 42.75% -64.92% -19.16% -
  Horiz. % 7.38% 48.71% 52.07% 40.48% 28.36% 80.84% 100.00%
Total Cost 1,148,749 1,269,561 1,258,198 1,230,773 1,161,167 1,183,540 1,201,603 -2.95%
  QoQ % -9.52% 0.90% 2.23% 5.99% -1.89% -1.50% -
  Horiz. % 95.60% 105.66% 104.71% 102.43% 96.63% 98.50% 100.00%
Net Worth 449,192 319,416 302,248 302,657 290,860 254,491 242,683 50.58%
  QoQ % 40.63% 5.68% -0.14% 4.06% 14.29% 4.87% -
  Horiz. % 185.09% 131.62% 124.54% 124.71% 119.85% 104.87% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 18,134 - - 11,036 11,036 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 164.32% 0.00% 0.00% 100.00% 100.00%
Div Payout % - % - % 101.68 % - % - % 93.41 % 80.66 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 15.81% -
  Horiz. % 0.00% 0.00% 126.06% 0.00% 0.00% 115.81% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 449,192 319,416 302,248 302,657 290,860 254,491 242,683 50.58%
  QoQ % 40.63% 5.68% -0.14% 4.06% 14.29% 4.87% -
  Horiz. % 185.09% 131.62% 124.54% 124.71% 119.85% 104.87% 100.00%
NOSH 157,661 157,627 157,692 157,749 157,681 157,658 157,658 0.00%
  QoQ % 0.02% -0.04% -0.04% 0.04% 0.02% 0.00% -
  Horiz. % 100.00% 99.98% 100.02% 100.06% 100.02% 100.00% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.05 % 1.42 % 1.48 % 1.03 % 3.53 % 1.08 % 1.21 % 308.55%
  QoQ % 607.75% -4.05% 43.69% -70.82% 226.85% -10.74% -
  Horiz. % 830.58% 117.36% 122.31% 85.12% 291.74% 89.26% 100.00%
ROE 28.50 % 5.41 % 5.90 % 3.87 % 14.20 % 4.64 % 5.64 % 193.60%
  QoQ % 426.80% -8.31% 52.45% -72.75% 206.03% -17.73% -
  Horiz. % 505.32% 95.92% 104.61% 68.62% 251.77% 82.27% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 810.01 817.03 809.90 788.30 763.33 758.88 771.50 3.29%
  QoQ % -0.86% 0.88% 2.74% 3.27% 0.59% -1.64% -
  Horiz. % 104.99% 105.90% 104.98% 102.18% 98.94% 98.36% 100.00%
EPS 81.20 10.96 11.31 7.42 26.20 7.49 8.68 342.17%
  QoQ % 640.88% -3.09% 52.43% -71.68% 249.80% -13.71% -
  Horiz. % 935.48% 126.27% 130.30% 85.48% 301.84% 86.29% 100.00%
DPS 0.00 0.00 11.50 0.00 0.00 7.00 7.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 164.29% 0.00% 0.00% 100.00% 100.00%
NAPS 2.8491 2.0264 1.9167 1.9186 1.8446 1.6142 1.5393 50.58%
  QoQ % 40.60% 5.72% -0.10% 4.01% 14.27% 4.87% -
  Horiz. % 185.09% 131.64% 124.52% 124.64% 119.83% 104.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,656
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 810.02 816.88 810.07 788.76 763.45 758.88 771.50 3.29%
  QoQ % -0.84% 0.84% 2.70% 3.32% 0.60% -1.64% -
  Horiz. % 104.99% 105.88% 105.00% 102.24% 98.96% 98.36% 100.00%
EPS 81.20 10.96 11.31 7.42 26.20 7.49 8.68 342.17%
  QoQ % 640.88% -3.09% 52.43% -71.68% 249.80% -13.71% -
  Horiz. % 935.48% 126.27% 130.30% 85.48% 301.84% 86.29% 100.00%
DPS 0.00 0.00 11.50 0.00 0.00 7.00 7.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 164.29% 0.00% 0.00% 100.00% 100.00%
NAPS 2.8492 2.0260 1.9171 1.9197 1.8449 1.6142 1.5393 50.58%
  QoQ % 40.63% 5.68% -0.14% 4.05% 14.29% 4.87% -
  Horiz. % 185.10% 131.62% 124.54% 124.71% 119.85% 104.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 6.4500 5.9000 5.0300 3.2500 2.2500 2.1400 2.1200 -
P/RPS 0.80 0.72 0.62 0.41 0.29 0.28 0.27 105.89%
  QoQ % 11.11% 16.13% 51.22% 41.38% 3.57% 3.70% -
  Horiz. % 296.30% 266.67% 229.63% 151.85% 107.41% 103.70% 100.00%
P/EPS 7.94 53.83 44.47 43.80 8.59 28.56 24.43 -52.63%
  QoQ % -85.25% 21.05% 1.53% 409.90% -69.92% 16.91% -
  Horiz. % 32.50% 220.34% 182.03% 179.29% 35.16% 116.91% 100.00%
EY 12.59 1.86 2.25 2.28 11.64 3.50 4.09 111.18%
  QoQ % 576.88% -17.33% -1.32% -80.41% 232.57% -14.43% -
  Horiz. % 307.82% 45.48% 55.01% 55.75% 284.60% 85.57% 100.00%
DY 0.00 0.00 2.29 0.00 0.00 3.27 3.30 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -0.91% -
  Horiz. % 0.00% 0.00% 69.39% 0.00% 0.00% 99.09% 100.00%
P/NAPS 2.26 2.91 2.62 1.69 1.22 1.33 1.38 38.81%
  QoQ % -22.34% 11.07% 55.03% 38.52% -8.27% -3.62% -
  Horiz. % 163.77% 210.87% 189.86% 122.46% 88.41% 96.38% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 21/11/13 28/08/13 22/05/13 28/02/13 23/11/12 24/08/12 -
Price 7.0000 6.4200 5.0700 5.4400 2.8700 2.1700 2.0500 -
P/RPS 0.86 0.79 0.63 0.69 0.38 0.29 0.27 116.03%
  QoQ % 8.86% 25.40% -8.70% 81.58% 31.03% 7.41% -
  Horiz. % 318.52% 292.59% 233.33% 255.56% 140.74% 107.41% 100.00%
P/EPS 8.62 58.58 44.83 73.32 10.95 28.96 23.62 -48.84%
  QoQ % -85.29% 30.67% -38.86% 569.59% -62.19% 22.61% -
  Horiz. % 36.49% 248.01% 189.80% 310.41% 46.36% 122.61% 100.00%
EY 11.60 1.71 2.23 1.36 9.13 3.45 4.23 95.56%
  QoQ % 578.36% -23.32% 63.97% -85.10% 164.64% -18.44% -
  Horiz. % 274.23% 40.43% 52.72% 32.15% 215.84% 81.56% 100.00%
DY 0.00 0.00 2.27 0.00 0.00 3.23 3.41 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -5.28% -
  Horiz. % 0.00% 0.00% 66.57% 0.00% 0.00% 94.72% 100.00%
P/NAPS 2.46 3.17 2.65 2.84 1.56 1.34 1.33 50.51%
  QoQ % -22.40% 19.62% -6.69% 82.05% 16.42% 0.75% -
  Horiz. % 184.96% 238.35% 199.25% 213.53% 117.29% 100.75% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers