Highlights

[DKSH] QoQ Quarter Result on 2014-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 20-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -89.45%    YoY -     15.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,380,295 1,311,159 1,361,014 1,287,013 1,277,065 1,287,870 1,277,148 5.30%
  QoQ % 5.27% -3.66% 5.75% 0.78% -0.84% 0.84% -
  Horiz. % 108.08% 102.66% 106.57% 100.77% 99.99% 100.84% 100.00%
PBT 23,208 19,520 19,753 17,934 131,403 21,669 22,716 1.43%
  QoQ % 18.89% -1.18% 10.14% -86.35% 506.41% -4.61% -
  Horiz. % 102.17% 85.93% 86.96% 78.95% 578.46% 95.39% 100.00%
Tax -5,931 -4,842 -5,296 -4,435 -3,087 -3,360 -3,766 35.25%
  QoQ % -22.49% 8.57% -19.41% -43.67% 8.12% 10.78% -
  Horiz. % 157.49% 128.57% 140.63% 117.76% 81.97% 89.22% 100.00%
NP 17,277 14,678 14,457 13,499 128,316 18,309 18,950 -5.96%
  QoQ % 17.71% 1.53% 7.10% -89.48% 600.84% -3.38% -
  Horiz. % 91.17% 77.46% 76.29% 71.23% 677.13% 96.62% 100.00%
NP to SH 17,277 14,678 14,457 13,499 128,012 17,276 17,835 -2.09%
  QoQ % 17.71% 1.53% 7.10% -89.45% 640.98% -3.13% -
  Horiz. % 96.87% 82.30% 81.06% 75.69% 717.76% 96.87% 100.00%
Tax Rate 25.56 % 24.81 % 26.81 % 24.73 % 2.35 % 15.51 % 16.58 % 33.34%
  QoQ % 3.02% -7.46% 8.41% 952.34% -84.85% -6.45% -
  Horiz. % 154.16% 149.64% 161.70% 149.16% 14.17% 93.55% 100.00%
Total Cost 1,363,018 1,296,481 1,346,557 1,273,514 1,148,749 1,269,561 1,258,198 5.46%
  QoQ % 5.13% -3.72% 5.74% 10.86% -9.52% 0.90% -
  Horiz. % 108.33% 103.04% 107.02% 101.22% 91.30% 100.90% 100.00%
Net Worth 473,636 456,341 441,663 462,679 449,192 319,416 302,248 34.80%
  QoQ % 3.79% 3.32% -4.54% 3.00% 40.63% 5.68% -
  Horiz. % 156.70% 150.98% 146.13% 153.08% 148.62% 105.68% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 35,473 - - - 18,134 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 195.61% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 245.37 % - % - % - % 101.68 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 241.32% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 473,636 456,341 441,663 462,679 449,192 319,416 302,248 34.80%
  QoQ % 3.79% 3.32% -4.54% 3.00% 40.63% 5.68% -
  Horiz. % 156.70% 150.98% 146.13% 153.08% 148.62% 105.68% 100.00%
NOSH 157,658 157,658 157,658 157,658 157,661 157,627 157,692 -0.01%
  QoQ % 0.00% 0.00% 0.00% -0.00% 0.02% -0.04% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.98% 99.96% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.25 % 1.12 % 1.06 % 1.05 % 10.05 % 1.42 % 1.48 % -10.62%
  QoQ % 11.61% 5.66% 0.95% -89.55% 607.75% -4.05% -
  Horiz. % 84.46% 75.68% 71.62% 70.95% 679.05% 95.95% 100.00%
ROE 3.65 % 3.22 % 3.27 % 2.92 % 28.50 % 5.41 % 5.90 % -27.33%
  QoQ % 13.35% -1.53% 11.99% -89.75% 426.80% -8.31% -
  Horiz. % 61.86% 54.58% 55.42% 49.49% 483.05% 91.69% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 875.50 831.65 863.27 816.33 810.01 817.03 809.90 5.31%
  QoQ % 5.27% -3.66% 5.75% 0.78% -0.86% 0.88% -
  Horiz. % 108.10% 102.69% 106.59% 100.79% 100.01% 100.88% 100.00%
EPS 10.96 9.31 9.17 8.56 81.20 10.96 11.31 -2.07%
  QoQ % 17.72% 1.53% 7.13% -89.46% 640.88% -3.09% -
  Horiz. % 96.91% 82.32% 81.08% 75.69% 717.95% 96.91% 100.00%
DPS 0.00 0.00 22.50 0.00 0.00 0.00 11.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 195.65% 0.00% 0.00% 0.00% 100.00%
NAPS 3.0042 2.8945 2.8014 2.9347 2.8491 2.0264 1.9167 34.82%
  QoQ % 3.79% 3.32% -4.54% 3.00% 40.60% 5.72% -
  Horiz. % 156.74% 151.01% 146.16% 153.11% 148.65% 105.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,650
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 875.50 831.65 863.27 816.33 810.02 816.88 810.07 5.30%
  QoQ % 5.27% -3.66% 5.75% 0.78% -0.84% 0.84% -
  Horiz. % 108.08% 102.66% 106.57% 100.77% 99.99% 100.84% 100.00%
EPS 10.96 9.31 9.17 8.56 81.20 10.96 11.31 -2.07%
  QoQ % 17.72% 1.53% 7.13% -89.46% 640.88% -3.09% -
  Horiz. % 96.91% 82.32% 81.08% 75.69% 717.95% 96.91% 100.00%
DPS 0.00 0.00 22.50 0.00 0.00 0.00 11.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 195.65% 0.00% 0.00% 0.00% 100.00%
NAPS 3.0042 2.8945 2.8014 2.9347 2.8492 2.0260 1.9171 34.80%
  QoQ % 3.79% 3.32% -4.54% 3.00% 40.63% 5.68% -
  Horiz. % 156.71% 150.98% 146.13% 153.08% 148.62% 105.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 5.3800 6.4700 8.2800 9.0000 6.4500 5.9000 5.0300 -
P/RPS 0.61 0.78 0.96 1.10 0.80 0.72 0.62 -1.08%
  QoQ % -21.79% -18.75% -12.73% 37.50% 11.11% 16.13% -
  Horiz. % 98.39% 125.81% 154.84% 177.42% 129.03% 116.13% 100.00%
P/EPS 49.09 69.50 90.30 105.11 7.94 53.83 44.47 6.79%
  QoQ % -29.37% -23.03% -14.09% 1,223.80% -85.25% 21.05% -
  Horiz. % 110.39% 156.29% 203.06% 236.36% 17.85% 121.05% 100.00%
EY 2.04 1.44 1.11 0.95 12.59 1.86 2.25 -6.31%
  QoQ % 41.67% 29.73% 16.84% -92.45% 576.88% -17.33% -
  Horiz. % 90.67% 64.00% 49.33% 42.22% 559.56% 82.67% 100.00%
DY 0.00 0.00 2.72 0.00 0.00 0.00 2.29 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 118.78% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.79 2.24 2.96 3.07 2.26 2.91 2.62 -22.37%
  QoQ % -20.09% -24.32% -3.58% 35.84% -22.34% 11.07% -
  Horiz. % 68.32% 85.50% 112.98% 117.18% 86.26% 111.07% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 13/11/14 26/08/14 20/05/14 26/02/14 21/11/13 28/08/13 -
Price 5.9000 6.5400 6.5600 7.8100 7.0000 6.4200 5.0700 -
P/RPS 0.67 0.79 0.76 0.96 0.86 0.79 0.63 4.18%
  QoQ % -15.19% 3.95% -20.83% 11.63% 8.86% 25.40% -
  Horiz. % 106.35% 125.40% 120.63% 152.38% 136.51% 125.40% 100.00%
P/EPS 53.84 70.25 71.54 91.21 8.62 58.58 44.83 12.95%
  QoQ % -23.36% -1.80% -21.57% 958.12% -85.29% 30.67% -
  Horiz. % 120.10% 156.70% 159.58% 203.46% 19.23% 130.67% 100.00%
EY 1.86 1.42 1.40 1.10 11.60 1.71 2.23 -11.36%
  QoQ % 30.99% 1.43% 27.27% -90.52% 578.36% -23.32% -
  Horiz. % 83.41% 63.68% 62.78% 49.33% 520.18% 76.68% 100.00%
DY 0.00 0.00 3.43 0.00 0.00 0.00 2.27 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 151.10% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.96 2.26 2.34 2.66 2.46 3.17 2.65 -18.17%
  QoQ % -13.27% -3.42% -12.03% 8.13% -22.40% 19.62% -
  Horiz. % 73.96% 85.28% 88.30% 100.38% 92.83% 119.62% 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
 

623  227  472  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.02 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.025 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.02 
 MRCB 0.82+0.035 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers