Highlights

[DKSH] QoQ Quarter Result on 2016-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 24-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     11.79%    YoY -     -7.81%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,326,422 1,256,938 1,354,890 1,332,797 1,355,905 1,425,143 1,372,006 -2.22%
  QoQ % 5.53% -7.23% 1.66% -1.70% -4.86% 3.87% -
  Horiz. % 96.68% 91.61% 98.75% 97.14% 98.83% 103.87% 100.00%
PBT 18,160 7,690 27,368 15,679 13,799 6,612 13,787 20.06%
  QoQ % 136.15% -71.90% 74.55% 13.62% 108.70% -52.04% -
  Horiz. % 131.72% 55.78% 198.51% 113.72% 100.09% 47.96% 100.00%
Tax -4,794 -2,276 -6,951 -4,409 -3,718 -2,099 -3,770 17.29%
  QoQ % -110.63% 67.26% -57.65% -18.59% -77.13% 44.32% -
  Horiz. % 127.16% 60.37% 184.38% 116.95% 98.62% 55.68% 100.00%
NP 13,366 5,414 20,417 11,270 10,081 4,513 10,017 21.10%
  QoQ % 146.88% -73.48% 81.16% 11.79% 123.38% -54.95% -
  Horiz. % 133.43% 54.05% 203.82% 112.51% 100.64% 45.05% 100.00%
NP to SH 13,366 5,414 20,417 11,270 10,081 4,513 10,017 21.10%
  QoQ % 146.88% -73.48% 81.16% 11.79% 123.38% -54.95% -
  Horiz. % 133.43% 54.05% 203.82% 112.51% 100.64% 45.05% 100.00%
Tax Rate 26.40 % 29.60 % 25.40 % 28.12 % 26.94 % 31.75 % 27.34 % -2.30%
  QoQ % -10.81% 16.54% -9.67% 4.38% -15.15% 16.13% -
  Horiz. % 96.56% 108.27% 92.90% 102.85% 98.54% 116.13% 100.00%
Total Cost 1,313,056 1,251,524 1,334,473 1,321,527 1,345,824 1,420,630 1,361,989 -2.40%
  QoQ % 4.92% -6.22% 0.98% -1.81% -5.27% 4.31% -
  Horiz. % 96.41% 91.89% 97.98% 97.03% 98.81% 104.31% 100.00%
Net Worth 531,086 517,701 512,278 506,823 495,582 485,508 480,935 6.80%
  QoQ % 2.59% 1.06% 1.08% 2.27% 2.08% 0.95% -
  Horiz. % 110.43% 107.64% 106.52% 105.38% 103.05% 100.95% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 14,977 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 73.36 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 531,086 517,701 512,278 506,823 495,582 485,508 480,935 6.80%
  QoQ % 2.59% 1.06% 1.08% 2.27% 2.08% 0.95% -
  Horiz. % 110.43% 107.64% 106.52% 105.38% 103.05% 100.95% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.01 % 0.43 % 1.51 % 0.85 % 0.74 % 0.32 % 0.73 % 24.04%
  QoQ % 134.88% -71.52% 77.65% 14.86% 131.25% -56.16% -
  Horiz. % 138.36% 58.90% 206.85% 116.44% 101.37% 43.84% 100.00%
ROE 2.52 % 1.05 % 3.99 % 2.22 % 2.03 % 0.93 % 2.08 % 13.58%
  QoQ % 140.00% -73.68% 79.73% 9.36% 118.28% -55.29% -
  Horiz. % 121.15% 50.48% 191.83% 106.73% 97.60% 44.71% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 841.33 797.26 859.39 845.37 860.03 903.95 870.24 -2.22%
  QoQ % 5.53% -7.23% 1.66% -1.70% -4.86% 3.87% -
  Horiz. % 96.68% 91.61% 98.75% 97.14% 98.83% 103.87% 100.00%
EPS 8.48 3.43 12.95 7.15 6.39 2.86 6.35 21.16%
  QoQ % 147.23% -73.51% 81.12% 11.89% 123.43% -54.96% -
  Horiz. % 133.54% 54.02% 203.94% 112.60% 100.63% 45.04% 100.00%
DPS 0.00 0.00 9.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 3.3686 3.2837 3.2493 3.2147 3.1434 3.0795 3.0505 6.80%
  QoQ % 2.59% 1.06% 1.08% 2.27% 2.08% 0.95% -
  Horiz. % 110.43% 107.64% 106.52% 105.38% 103.05% 100.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 841.33 797.26 859.39 845.37 860.03 903.95 870.24 -2.22%
  QoQ % 5.53% -7.23% 1.66% -1.70% -4.86% 3.87% -
  Horiz. % 96.68% 91.61% 98.75% 97.14% 98.83% 103.87% 100.00%
EPS 8.48 3.43 12.95 7.15 6.39 2.86 6.35 21.16%
  QoQ % 147.23% -73.51% 81.12% 11.89% 123.43% -54.96% -
  Horiz. % 133.54% 54.02% 203.94% 112.60% 100.63% 45.04% 100.00%
DPS 0.00 0.00 9.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 3.3686 3.2837 3.2493 3.2147 3.1434 3.0795 3.0505 6.80%
  QoQ % 2.59% 1.06% 1.08% 2.27% 2.08% 0.95% -
  Horiz. % 110.43% 107.64% 106.52% 105.38% 103.05% 100.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 4.4700 5.5500 3.6800 4.0000 4.0000 4.1000 5.0000 -
P/RPS 0.53 0.70 0.43 0.47 0.47 0.45 0.57 -4.71%
  QoQ % -24.29% 62.79% -8.51% 0.00% 4.44% -21.05% -
  Horiz. % 92.98% 122.81% 75.44% 82.46% 82.46% 78.95% 100.00%
P/EPS 52.73 161.62 28.42 55.96 62.56 143.23 78.70 -23.34%
  QoQ % -67.37% 468.68% -49.21% -10.55% -56.32% 81.99% -
  Horiz. % 67.00% 205.36% 36.11% 71.11% 79.49% 181.99% 100.00%
EY 1.90 0.62 3.52 1.79 1.60 0.70 1.27 30.65%
  QoQ % 206.45% -82.39% 96.65% 11.87% 128.57% -44.88% -
  Horiz. % 149.61% 48.82% 277.17% 140.94% 125.98% 55.12% 100.00%
DY 0.00 0.00 2.58 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.33 1.69 1.13 1.24 1.27 1.33 1.64 -12.98%
  QoQ % -21.30% 49.56% -8.87% -2.36% -4.51% -18.90% -
  Horiz. % 81.10% 103.05% 68.90% 75.61% 77.44% 81.10% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 22/11/16 23/08/16 24/05/16 23/02/16 24/11/15 25/08/15 -
Price 5.3100 6.1500 4.6000 3.8000 4.0000 4.5400 4.0000 -
P/RPS 0.63 0.77 0.54 0.45 0.47 0.50 0.46 23.21%
  QoQ % -18.18% 42.59% 20.00% -4.26% -6.00% 8.70% -
  Horiz. % 136.96% 167.39% 117.39% 97.83% 102.17% 108.70% 100.00%
P/EPS 62.63 179.09 35.52 53.16 62.56 158.60 62.96 -0.35%
  QoQ % -65.03% 404.19% -33.18% -15.03% -60.55% 151.91% -
  Horiz. % 99.48% 284.45% 56.42% 84.43% 99.36% 251.91% 100.00%
EY 1.60 0.56 2.82 1.88 1.60 0.63 1.59 0.42%
  QoQ % 185.71% -80.14% 50.00% 17.50% 153.97% -60.38% -
  Horiz. % 100.63% 35.22% 177.36% 118.24% 100.63% 39.62% 100.00%
DY 0.00 0.00 2.07 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.58 1.87 1.42 1.18 1.27 1.47 1.31 13.24%
  QoQ % -15.51% 31.69% 20.34% -7.09% -13.61% 12.21% -
  Horiz. % 120.61% 142.75% 108.40% 90.08% 96.95% 112.21% 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.
 


 

404  268  551  764 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.33-0.015 
 SAPNRG 0.290.00 
 MNC-PA 0.0350.00 
 PWORTH 0.055+0.01 
 YTLPOWR 0.735+0.005 
 KNM 0.41-0.005 
 VSOLAR 0.09+0.005 
 ECOWLD 0.665+0.02 
 GPACKET-WB 0.270.00 
 VELESTO 0.315+0.01 

TOP ARTICLES

1. BANDAR MALAYSIA - SHORTLISTED TENDERS CLOSED FOR PUBLIC PRIVATE PARTNERSHIP (PPP) KL Glory Fury
2. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. 5G is Megatrend : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. Is The Semiconductor Cycle Poised For An Upswing? [Goreng Goreng] ee
5. SCOMI ENERGY (7045) THE HIDDEN GEM IN O&G BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. 沙地产能将迅速恢复·油气股打回原形·综指1600再失 星洲日報/投資致富‧企業故事
7. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
8. [转贴] 天哥,云顶大马又跌回3.1了,可以加码了吗?~ 第一天 Good Articles to Share
Partners & Brokers