Highlights

[DKSH] QoQ Quarter Result on 2018-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 22-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -30.73%    YoY -     7.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,597,712 1,515,990 1,442,464 1,455,673 1,377,004 1,369,985 1,393,697 9.51%
  QoQ % 5.39% 5.10% -0.91% 5.71% 0.51% -1.70% -
  Horiz. % 114.64% 108.77% 103.50% 104.45% 98.80% 98.30% 100.00%
PBT 14,238 12,777 19,088 14,480 20,951 13,791 22,470 -26.17%
  QoQ % 11.43% -33.06% 31.82% -30.89% 51.92% -38.62% -
  Horiz. % 63.36% 56.86% 84.95% 64.44% 93.24% 61.38% 100.00%
Tax -3,675 -3,586 -5,035 -3,672 -5,348 -3,803 -6,113 -28.70%
  QoQ % -2.48% 28.78% -37.12% 31.34% -40.63% 37.79% -
  Horiz. % 60.12% 58.66% 82.37% 60.07% 87.49% 62.21% 100.00%
NP 10,563 9,191 14,053 10,808 15,603 9,988 16,357 -25.23%
  QoQ % 14.93% -34.60% 30.02% -30.73% 56.22% -38.94% -
  Horiz. % 64.58% 56.19% 85.91% 66.08% 95.39% 61.06% 100.00%
NP to SH 10,563 9,191 14,053 10,808 15,603 9,988 16,357 -25.23%
  QoQ % 14.93% -34.60% 30.02% -30.73% 56.22% -38.94% -
  Horiz. % 64.58% 56.19% 85.91% 66.08% 95.39% 61.06% 100.00%
Tax Rate 25.81 % 28.07 % 26.38 % 25.36 % 25.53 % 27.58 % 27.21 % -3.45%
  QoQ % -8.05% 6.41% 4.02% -0.67% -7.43% 1.36% -
  Horiz. % 94.85% 103.16% 96.95% 93.20% 93.83% 101.36% 100.00%
Total Cost 1,587,149 1,506,799 1,428,411 1,444,865 1,361,401 1,359,997 1,377,340 9.89%
  QoQ % 5.33% 5.49% -1.14% 6.13% 0.10% -1.26% -
  Horiz. % 115.23% 109.40% 103.71% 104.90% 98.84% 98.74% 100.00%
Net Worth 597,003 586,440 577,233 578,936 568,073 552,496 469,505 17.32%
  QoQ % 1.80% 1.60% -0.29% 1.91% 2.82% 17.68% -
  Horiz. % 127.16% 124.91% 122.94% 123.31% 120.99% 117.68% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 15,765 - - - 14,977 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 105.26% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 112.19 % - % - % - % 91.57 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 122.52% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 597,003 586,440 577,233 578,936 568,073 552,496 469,505 17.32%
  QoQ % 1.80% 1.60% -0.29% 1.91% 2.82% 17.68% -
  Horiz. % 127.16% 124.91% 122.94% 123.31% 120.99% 117.68% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.66 % 0.61 % 0.97 % 0.74 % 1.13 % 0.73 % 1.17 % -31.66%
  QoQ % 8.20% -37.11% 31.08% -34.51% 54.79% -37.61% -
  Horiz. % 56.41% 52.14% 82.91% 63.25% 96.58% 62.39% 100.00%
ROE 1.77 % 1.57 % 2.43 % 1.87 % 2.75 % 1.81 % 3.48 % -36.20%
  QoQ % 12.74% -35.39% 29.95% -32.00% 51.93% -47.99% -
  Horiz. % 50.86% 45.11% 69.83% 53.74% 79.02% 52.01% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1,013.40 961.57 914.93 923.31 873.41 868.96 884.00 9.51%
  QoQ % 5.39% 5.10% -0.91% 5.71% 0.51% -1.70% -
  Horiz. % 114.64% 108.77% 103.50% 104.45% 98.80% 98.30% 100.00%
EPS 6.70 5.83 8.91 6.86 9.90 6.34 10.37 -25.20%
  QoQ % 14.92% -34.57% 29.88% -30.71% 56.15% -38.86% -
  Horiz. % 64.61% 56.22% 85.92% 66.15% 95.47% 61.14% 100.00%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 9.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 105.26% 0.00% 0.00% 0.00% 100.00%
NAPS 3.7867 3.7197 3.6613 3.6721 3.6032 3.5044 2.9780 17.32%
  QoQ % 1.80% 1.60% -0.29% 1.91% 2.82% 17.68% -
  Horiz. % 127.16% 124.91% 122.94% 123.31% 120.99% 117.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1,013.40 961.57 914.93 923.31 873.41 868.96 884.00 9.51%
  QoQ % 5.39% 5.10% -0.91% 5.71% 0.51% -1.70% -
  Horiz. % 114.64% 108.77% 103.50% 104.45% 98.80% 98.30% 100.00%
EPS 6.70 5.83 8.91 6.86 9.90 6.34 10.37 -25.20%
  QoQ % 14.92% -34.57% 29.88% -30.71% 56.15% -38.86% -
  Horiz. % 64.61% 56.22% 85.92% 66.15% 95.47% 61.14% 100.00%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 9.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 105.26% 0.00% 0.00% 0.00% 100.00%
NAPS 3.7867 3.7197 3.6613 3.6721 3.6032 3.5044 2.9780 17.32%
  QoQ % 1.80% 1.60% -0.29% 1.91% 2.82% 17.68% -
  Horiz. % 127.16% 124.91% 122.94% 123.31% 120.99% 117.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.3000 3.3500 3.3800 3.8500 3.9800 4.7000 4.9000 -
P/RPS 0.23 0.35 0.37 0.42 0.46 0.54 0.55 -43.99%
  QoQ % -34.29% -5.41% -11.90% -8.70% -14.81% -1.82% -
  Horiz. % 41.82% 63.64% 67.27% 76.36% 83.64% 98.18% 100.00%
P/EPS 34.33 57.46 37.92 56.16 40.22 74.19 47.23 -19.11%
  QoQ % -40.25% 51.53% -32.48% 39.63% -45.79% 57.08% -
  Horiz. % 72.69% 121.66% 80.29% 118.91% 85.16% 157.08% 100.00%
EY 2.91 1.74 2.64 1.78 2.49 1.35 2.12 23.44%
  QoQ % 67.24% -34.09% 48.31% -28.51% 84.44% -36.32% -
  Horiz. % 137.26% 82.08% 124.53% 83.96% 117.45% 63.68% 100.00%
DY 0.00 0.00 2.96 0.00 0.00 0.00 1.94 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 152.58% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.61 0.90 0.92 1.05 1.10 1.34 1.65 -48.40%
  QoQ % -32.22% -2.17% -12.38% -4.55% -17.91% -18.79% -
  Horiz. % 36.97% 54.55% 55.76% 63.64% 66.67% 81.21% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 08/11/18 08/08/18 22/05/18 26/02/18 31/10/17 09/08/17 -
Price 2.7200 3.0500 3.9000 4.3000 3.9000 4.6800 5.0000 -
P/RPS 0.27 0.32 0.43 0.47 0.45 0.54 0.57 -39.15%
  QoQ % -15.62% -25.58% -8.51% 4.44% -16.67% -5.26% -
  Horiz. % 47.37% 56.14% 75.44% 82.46% 78.95% 94.74% 100.00%
P/EPS 40.60 52.32 43.75 62.72 39.41 73.87 48.19 -10.77%
  QoQ % -22.40% 19.59% -30.25% 59.15% -46.65% 53.29% -
  Horiz. % 84.25% 108.57% 90.79% 130.15% 81.78% 153.29% 100.00%
EY 2.46 1.91 2.29 1.59 2.54 1.35 2.07 12.16%
  QoQ % 28.80% -16.59% 44.03% -37.40% 88.15% -34.78% -
  Horiz. % 118.84% 92.27% 110.63% 76.81% 122.71% 65.22% 100.00%
DY 0.00 0.00 2.56 0.00 0.00 0.00 1.90 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 134.74% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.72 0.82 1.07 1.17 1.08 1.34 1.68 -43.07%
  QoQ % -12.20% -23.36% -8.55% 8.33% -19.40% -20.24% -
  Horiz. % 42.86% 48.81% 63.69% 69.64% 64.29% 79.76% 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.
 


 

308  349  511  732 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.21+0.005 
 SAPNRG 0.31+0.005 
 HSI-H6Q 0.265-0.01 
 SCOMI 0.08+0.02 
 EKOVEST 0.845-0.01 
 PHB 0.01-0.005 
 GAMUDA 3.57-0.26 
 NICE 0.05+0.02 
 HSI-C5J 0.30-0.01 
 NICE-WB 0.02+0.01 
Partners & Brokers