Highlights

[DKSH] QoQ TTM Result on 2017-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 24-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -2.43%    YoY -     37.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 5,510,354 5,459,772 5,346,725 5,307,918 5,271,047 5,300,530 5,468,735 0.51%
  QoQ % 0.93% 2.11% 0.73% 0.70% -0.56% -3.08% -
  Horiz. % 100.76% 99.84% 97.77% 97.06% 96.39% 96.92% 100.00%
PBT 70,721 67,930 61,829 66,727 68,897 64,536 63,458 7.47%
  QoQ % 4.11% 9.87% -7.34% -3.15% 6.76% 1.70% -
  Horiz. % 111.45% 107.05% 97.43% 105.15% 108.57% 101.70% 100.00%
Tax -18,727 -18,173 -16,646 -17,484 -18,430 -17,354 -17,177 5.91%
  QoQ % -3.05% -9.17% 4.79% 5.13% -6.20% -1.03% -
  Horiz. % 109.02% 105.80% 96.91% 101.79% 107.29% 101.03% 100.00%
NP 51,994 49,757 45,183 49,243 50,467 47,182 46,281 8.05%
  QoQ % 4.50% 10.12% -8.24% -2.43% 6.96% 1.95% -
  Horiz. % 112.34% 107.51% 97.63% 106.40% 109.04% 101.95% 100.00%
NP to SH 51,994 49,757 45,183 49,243 50,467 47,182 46,281 8.05%
  QoQ % 4.50% 10.12% -8.24% -2.43% 6.96% 1.95% -
  Horiz. % 112.34% 107.51% 97.63% 106.40% 109.04% 101.95% 100.00%
Tax Rate 26.48 % 26.75 % 26.92 % 26.20 % 26.75 % 26.89 % 27.07 % -1.45%
  QoQ % -1.01% -0.63% 2.75% -2.06% -0.52% -0.66% -
  Horiz. % 97.82% 98.82% 99.45% 96.79% 98.82% 99.34% 100.00%
Total Cost 5,458,360 5,410,015 5,301,542 5,258,675 5,220,580 5,253,348 5,422,454 0.44%
  QoQ % 0.89% 2.05% 0.82% 0.73% -0.62% -3.12% -
  Horiz. % 100.66% 99.77% 97.77% 96.98% 96.28% 96.88% 100.00%
Net Worth 568,073 552,496 469,505 468,323 531,086 517,701 512,278 7.12%
  QoQ % 2.82% 17.68% 0.25% -11.82% 2.59% 1.06% -
  Horiz. % 110.89% 107.85% 91.65% 91.42% 103.67% 101.06% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 14,977 14,977 14,977 14,977 14,977 14,977 14,977 -
  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%
Div Payout % 28.81 % 30.10 % 33.15 % 30.42 % 29.68 % 31.74 % 32.36 % -7.43%
  QoQ % -4.29% -9.20% 8.97% 2.49% -6.49% -1.92% -
  Horiz. % 89.03% 93.02% 102.44% 94.00% 91.72% 98.08% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 568,073 552,496 469,505 468,323 531,086 517,701 512,278 7.12%
  QoQ % 2.82% 17.68% 0.25% -11.82% 2.59% 1.06% -
  Horiz. % 110.89% 107.85% 91.65% 91.42% 103.67% 101.06% 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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.94 % 0.91 % 0.85 % 0.93 % 0.96 % 0.89 % 0.85 % 6.92%
  QoQ % 3.30% 7.06% -8.60% -3.12% 7.87% 4.71% -
  Horiz. % 110.59% 107.06% 100.00% 109.41% 112.94% 104.71% 100.00%
ROE 9.15 % 9.01 % 9.62 % 10.51 % 9.50 % 9.11 % 9.03 % 0.88%
  QoQ % 1.55% -6.34% -8.47% 10.63% 4.28% 0.89% -
  Horiz. % 101.33% 99.78% 106.53% 116.39% 105.20% 100.89% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3,495.13 3,463.05 3,391.34 3,366.73 3,343.34 3,362.04 3,468.73 0.51%
  QoQ % 0.93% 2.11% 0.73% 0.70% -0.56% -3.08% -
  Horiz. % 100.76% 99.84% 97.77% 97.06% 96.39% 96.92% 100.00%
EPS 32.98 31.56 28.66 31.23 32.01 29.93 29.36 8.04%
  QoQ % 4.50% 10.12% -8.23% -2.44% 6.95% 1.94% -
  Horiz. % 112.33% 107.49% 97.62% 106.37% 109.03% 101.94% 100.00%
DPS 9.50 9.50 9.50 9.50 9.50 9.50 9.50 -
  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%
NAPS 3.6032 3.5044 2.9780 2.9705 3.3686 3.2837 3.2493 7.12%
  QoQ % 2.82% 17.68% 0.25% -11.82% 2.59% 1.06% -
  Horiz. % 110.89% 107.85% 91.65% 91.42% 103.67% 101.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3,495.13 3,463.05 3,391.34 3,366.73 3,343.34 3,362.04 3,468.73 0.51%
  QoQ % 0.93% 2.11% 0.73% 0.70% -0.56% -3.08% -
  Horiz. % 100.76% 99.84% 97.77% 97.06% 96.39% 96.92% 100.00%
EPS 32.98 31.56 28.66 31.23 32.01 29.93 29.36 8.04%
  QoQ % 4.50% 10.12% -8.23% -2.44% 6.95% 1.94% -
  Horiz. % 112.33% 107.49% 97.62% 106.37% 109.03% 101.94% 100.00%
DPS 9.50 9.50 9.50 9.50 9.50 9.50 9.50 -
  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%
NAPS 3.6032 3.5044 2.9780 2.9705 3.3686 3.2837 3.2493 7.12%
  QoQ % 2.82% 17.68% 0.25% -11.82% 2.59% 1.06% -
  Horiz. % 110.89% 107.85% 91.65% 91.42% 103.67% 101.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 3.9800 4.7000 4.9000 4.6900 4.4700 5.5500 3.6800 -
P/RPS 0.11 0.14 0.14 0.14 0.13 0.17 0.11 -
  QoQ % -21.43% 0.00% 0.00% 7.69% -23.53% 54.55% -
  Horiz. % 100.00% 127.27% 127.27% 127.27% 118.18% 154.55% 100.00%
P/EPS 12.07 14.89 17.10 15.02 13.96 18.55 12.54 -2.51%
  QoQ % -18.94% -12.92% 13.85% 7.59% -24.74% 47.93% -
  Horiz. % 96.25% 118.74% 136.36% 119.78% 111.32% 147.93% 100.00%
EY 8.29 6.71 5.85 6.66 7.16 5.39 7.98 2.57%
  QoQ % 23.55% 14.70% -12.16% -6.98% 32.84% -32.46% -
  Horiz. % 103.88% 84.09% 73.31% 83.46% 89.72% 67.54% 100.00%
DY 2.39 2.02 1.94 2.03 2.13 1.71 2.58 -4.96%
  QoQ % 18.32% 4.12% -4.43% -4.69% 24.56% -33.72% -
  Horiz. % 92.64% 78.29% 75.19% 78.68% 82.56% 66.28% 100.00%
P/NAPS 1.10 1.34 1.65 1.58 1.33 1.69 1.13 -1.77%
  QoQ % -17.91% -18.79% 4.43% 18.80% -21.30% 49.56% -
  Horiz. % 97.35% 118.58% 146.02% 139.82% 117.70% 149.56% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 31/10/17 09/08/17 24/05/17 21/02/17 22/11/16 23/08/16 -
Price 3.9000 4.6800 5.0000 5.2100 5.3100 6.1500 4.6000 -
P/RPS 0.11 0.14 0.15 0.15 0.16 0.18 0.13 -10.51%
  QoQ % -21.43% -6.67% 0.00% -6.25% -11.11% 38.46% -
  Horiz. % 84.62% 107.69% 115.38% 115.38% 123.08% 138.46% 100.00%
P/EPS 11.83 14.83 17.45 16.68 16.59 20.55 15.67 -17.05%
  QoQ % -20.23% -15.01% 4.62% 0.54% -19.27% 31.14% -
  Horiz. % 75.49% 94.64% 111.36% 106.45% 105.87% 131.14% 100.00%
EY 8.46 6.74 5.73 6.00 6.03 4.87 6.38 20.64%
  QoQ % 25.52% 17.63% -4.50% -0.50% 23.82% -23.67% -
  Horiz. % 132.60% 105.64% 89.81% 94.04% 94.51% 76.33% 100.00%
DY 2.44 2.03 1.90 1.82 1.79 1.54 2.07 11.55%
  QoQ % 20.20% 6.84% 4.40% 1.68% 16.23% -25.60% -
  Horiz. % 117.87% 98.07% 91.79% 87.92% 86.47% 74.40% 100.00%
P/NAPS 1.08 1.34 1.68 1.75 1.58 1.87 1.42 -16.64%
  QoQ % -19.40% -20.24% -4.00% 10.76% -15.51% 31.69% -
  Horiz. % 76.06% 94.37% 118.31% 123.24% 111.27% 131.69% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers