Highlights

[DKSH] QoQ Quarter Result on 2015-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 11-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -29.24%    YoY -     -9.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,355,905 1,425,143 1,372,006 1,419,132 1,380,295 1,311,159 1,361,014 -0.25%
  QoQ % -4.86% 3.87% -3.32% 2.81% 5.27% -3.66% -
  Horiz. % 99.62% 104.71% 100.81% 104.27% 101.42% 96.34% 100.00%
PBT 13,799 6,612 13,787 16,811 23,208 19,520 19,753 -21.22%
  QoQ % 108.70% -52.04% -17.99% -27.56% 18.89% -1.18% -
  Horiz. % 69.86% 33.47% 69.80% 85.11% 117.49% 98.82% 100.00%
Tax -3,718 -2,099 -3,770 -4,586 -5,931 -4,842 -5,296 -20.96%
  QoQ % -77.13% 44.32% 17.79% 22.68% -22.49% 8.57% -
  Horiz. % 70.20% 39.63% 71.19% 86.59% 111.99% 91.43% 100.00%
NP 10,081 4,513 10,017 12,225 17,277 14,678 14,457 -21.31%
  QoQ % 123.38% -54.95% -18.06% -29.24% 17.71% 1.53% -
  Horiz. % 69.73% 31.22% 69.29% 84.56% 119.51% 101.53% 100.00%
NP to SH 10,081 4,513 10,017 12,225 17,277 14,678 14,457 -21.31%
  QoQ % 123.38% -54.95% -18.06% -29.24% 17.71% 1.53% -
  Horiz. % 69.73% 31.22% 69.29% 84.56% 119.51% 101.53% 100.00%
Tax Rate 26.94 % 31.75 % 27.34 % 27.28 % 25.56 % 24.81 % 26.81 % 0.32%
  QoQ % -15.15% 16.13% 0.22% 6.73% 3.02% -7.46% -
  Horiz. % 100.48% 118.43% 101.98% 101.75% 95.34% 92.54% 100.00%
Total Cost 1,345,824 1,420,630 1,361,989 1,406,907 1,363,018 1,296,481 1,346,557 -0.04%
  QoQ % -5.27% 4.31% -3.19% 3.22% 5.13% -3.72% -
  Horiz. % 99.95% 105.50% 101.15% 104.48% 101.22% 96.28% 100.00%
Net Worth 495,582 485,508 480,935 485,870 473,636 456,341 441,663 7.96%
  QoQ % 2.08% 0.95% -1.02% 2.58% 3.79% 3.32% -
  Horiz. % 112.21% 109.93% 108.89% 110.01% 107.24% 103.32% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - 35,473 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 245.37 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 495,582 485,508 480,935 485,870 473,636 456,341 441,663 7.96%
  QoQ % 2.08% 0.95% -1.02% 2.58% 3.79% 3.32% -
  Horiz. % 112.21% 109.93% 108.89% 110.01% 107.24% 103.32% 100.00%
NOSH 157,658 157,658 157,658 157,658 157,658 157,658 157,658 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.74 % 0.32 % 0.73 % 0.86 % 1.25 % 1.12 % 1.06 % -21.25%
  QoQ % 131.25% -56.16% -15.12% -31.20% 11.61% 5.66% -
  Horiz. % 69.81% 30.19% 68.87% 81.13% 117.92% 105.66% 100.00%
ROE 2.03 % 0.93 % 2.08 % 2.52 % 3.65 % 3.22 % 3.27 % -27.16%
  QoQ % 118.28% -55.29% -17.46% -30.96% 13.35% -1.53% -
  Horiz. % 62.08% 28.44% 63.61% 77.06% 111.62% 98.47% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 860.03 903.95 870.24 900.13 875.50 831.65 863.27 -0.25%
  QoQ % -4.86% 3.87% -3.32% 2.81% 5.27% -3.66% -
  Horiz. % 99.62% 104.71% 100.81% 104.27% 101.42% 96.34% 100.00%
EPS 6.39 2.86 6.35 7.75 10.96 9.31 9.17 -21.35%
  QoQ % 123.43% -54.96% -18.06% -29.29% 17.72% 1.53% -
  Horiz. % 69.68% 31.19% 69.25% 84.51% 119.52% 101.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 22.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.1434 3.0795 3.0505 3.0818 3.0042 2.8945 2.8014 7.96%
  QoQ % 2.08% 0.95% -1.02% 2.58% 3.79% 3.32% -
  Horiz. % 112.21% 109.93% 108.89% 110.01% 107.24% 103.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 860.03 903.95 870.24 900.13 875.50 831.65 863.27 -0.25%
  QoQ % -4.86% 3.87% -3.32% 2.81% 5.27% -3.66% -
  Horiz. % 99.62% 104.71% 100.81% 104.27% 101.42% 96.34% 100.00%
EPS 6.39 2.86 6.35 7.75 10.96 9.31 9.17 -21.35%
  QoQ % 123.43% -54.96% -18.06% -29.29% 17.72% 1.53% -
  Horiz. % 69.68% 31.19% 69.25% 84.51% 119.52% 101.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 22.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.1434 3.0795 3.0505 3.0818 3.0042 2.8945 2.8014 7.96%
  QoQ % 2.08% 0.95% -1.02% 2.58% 3.79% 3.32% -
  Horiz. % 112.21% 109.93% 108.89% 110.01% 107.24% 103.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 4.0000 4.1000 5.0000 5.3200 5.3800 6.4700 8.2800 -
P/RPS 0.47 0.45 0.57 0.59 0.61 0.78 0.96 -37.80%
  QoQ % 4.44% -21.05% -3.39% -3.28% -21.79% -18.75% -
  Horiz. % 48.96% 46.88% 59.38% 61.46% 63.54% 81.25% 100.00%
P/EPS 62.56 143.23 78.70 68.61 49.09 69.50 90.30 -21.65%
  QoQ % -56.32% 81.99% 14.71% 39.76% -29.37% -23.03% -
  Horiz. % 69.28% 158.62% 87.15% 75.98% 54.36% 76.97% 100.00%
EY 1.60 0.70 1.27 1.46 2.04 1.44 1.11 27.52%
  QoQ % 128.57% -44.88% -13.01% -28.43% 41.67% 29.73% -
  Horiz. % 144.14% 63.06% 114.41% 131.53% 183.78% 129.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.72 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.27 1.33 1.64 1.73 1.79 2.24 2.96 -43.03%
  QoQ % -4.51% -18.90% -5.20% -3.35% -20.09% -24.32% -
  Horiz. % 42.91% 44.93% 55.41% 58.45% 60.47% 75.68% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 24/11/15 25/08/15 11/05/15 26/02/15 13/11/14 26/08/14 -
Price 4.0000 4.5400 4.0000 5.3100 5.9000 6.5400 6.5600 -
P/RPS 0.47 0.50 0.46 0.59 0.67 0.79 0.76 -27.35%
  QoQ % -6.00% 8.70% -22.03% -11.94% -15.19% 3.95% -
  Horiz. % 61.84% 65.79% 60.53% 77.63% 88.16% 103.95% 100.00%
P/EPS 62.56 158.60 62.96 68.48 53.84 70.25 71.54 -8.53%
  QoQ % -60.55% 151.91% -8.06% 27.19% -23.36% -1.80% -
  Horiz. % 87.45% 221.69% 88.01% 95.72% 75.26% 98.20% 100.00%
EY 1.60 0.63 1.59 1.46 1.86 1.42 1.40 9.28%
  QoQ % 153.97% -60.38% 8.90% -21.51% 30.99% 1.43% -
  Horiz. % 114.29% 45.00% 113.57% 104.29% 132.86% 101.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.43 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.27 1.47 1.31 1.72 1.96 2.26 2.34 -33.39%
  QoQ % -13.61% 12.21% -23.84% -12.24% -13.27% -3.42% -
  Horiz. % 54.27% 62.82% 55.98% 73.50% 83.76% 96.58% 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.
 


 

261  340  544  1166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.435+0.035 
 SAPNRG 0.275+0.015 
 VELESTO 0.355+0.025 
 GPACKET-WB 0.33+0.01 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.205+0.03 
 SAPNRG-WA 0.125+0.005 
 HSI-C7F 0.295-0.005 
 IFCAMSC 0.45+0.015 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers