Highlights

[DKSH] YoY Annual (Unaudited) Result on 2013-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend YoY -     124.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 5,271,047 5,572,186 5,339,481 5,085,623 4,724,726 4,260,749 3,867,610 5.29%
  YoY % -5.40% 4.36% 4.99% 7.64% 10.89% 10.16% -
  Horiz. % 136.29% 144.07% 138.06% 131.49% 122.16% 110.16% 100.00%
PBT 68,897 51,009 80,415 190,445 94,014 67,687 45,556 7.13%
  YoY % 35.07% -36.57% -57.78% 102.57% 38.90% 48.58% -
  Horiz. % 151.24% 111.97% 176.52% 418.05% 206.37% 148.58% 100.00%
Tax -18,430 -14,173 -20,504 -12,103 -12,204 -18,815 -13,522 5.29%
  YoY % -30.04% 30.88% -69.41% 0.83% 35.14% -39.14% -
  Horiz. % 136.30% 104.81% 151.63% 89.51% 90.25% 139.14% 100.00%
NP 50,467 36,836 59,911 178,342 81,810 48,872 32,034 7.86%
  YoY % 37.00% -38.52% -66.41% 118.00% 67.40% 52.56% -
  Horiz. % 157.54% 114.99% 187.02% 556.73% 255.38% 152.56% 100.00%
NP to SH 50,467 36,836 59,911 174,828 77,762 44,098 27,963 10.33%
  YoY % 37.00% -38.52% -65.73% 124.82% 76.34% 57.70% -
  Horiz. % 180.48% 131.73% 214.25% 625.21% 278.09% 157.70% 100.00%
Tax Rate 26.75 % 27.79 % 25.50 % 6.36 % 12.98 % 27.80 % 29.68 % -1.72%
  YoY % -3.74% 8.98% 300.94% -51.00% -53.31% -6.33% -
  Horiz. % 90.13% 93.63% 85.92% 21.43% 43.73% 93.67% 100.00%
Total Cost 5,220,580 5,535,350 5,279,570 4,907,281 4,642,916 4,211,877 3,835,576 5.27%
  YoY % -5.69% 4.84% 7.59% 5.69% 10.23% 9.81% -
  Horiz. % 136.11% 144.32% 137.65% 127.94% 121.05% 109.81% 100.00%
Net Worth 531,086 495,582 473,636 449,168 290,844 229,139 184,934 19.20%
  YoY % 7.16% 4.63% 5.45% 54.44% 26.93% 23.90% -
  Horiz. % 287.18% 267.98% 256.11% 242.88% 157.27% 123.90% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 14,977 14,977 35,473 18,130 11,037 7,094 5,440 18.37%
  YoY % 0.00% -57.78% 95.66% 64.26% 55.58% 30.40% -
  Horiz. % 275.31% 275.31% 652.06% 333.26% 202.88% 130.40% 100.00%
Div Payout % 29.68 % 40.66 % 59.21 % 10.37 % 14.19 % 16.09 % 19.45 % 7.29%
  YoY % -27.00% -31.33% 470.97% -26.92% -11.81% -17.28% -
  Horiz. % 152.60% 209.05% 304.42% 53.32% 72.96% 82.72% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 531,086 495,582 473,636 449,168 290,844 229,139 184,934 19.20%
  YoY % 7.16% 4.63% 5.45% 54.44% 26.93% 23.90% -
  Horiz. % 287.18% 267.98% 256.11% 242.88% 157.27% 123.90% 100.00%
NOSH 157,658 157,658 157,658 157,652 157,673 157,646 157,686 -0.00%
  YoY % 0.00% 0.00% 0.00% -0.01% 0.02% -0.03% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.99% 99.97% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.96 % 0.66 % 1.12 % 3.51 % 1.73 % 1.15 % 0.83 % 2.45%
  YoY % 45.45% -41.07% -68.09% 102.89% 50.43% 38.55% -
  Horiz. % 115.66% 79.52% 134.94% 422.89% 208.43% 138.55% 100.00%
ROE 9.50 % 7.43 % 12.65 % 38.92 % 26.74 % 19.25 % 15.12 % -7.45%
  YoY % 27.86% -41.26% -67.50% 45.55% 38.91% 27.31% -
  Horiz. % 62.83% 49.14% 83.66% 257.41% 176.85% 127.31% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3,343.34 3,534.35 3,386.75 3,225.84 2,996.52 2,702.72 2,452.73 5.29%
  YoY % -5.40% 4.36% 4.99% 7.65% 10.87% 10.19% -
  Horiz. % 136.31% 144.10% 138.08% 131.52% 122.17% 110.19% 100.00%
EPS 32.01 23.36 38.00 110.89 49.32 27.97 17.72 10.35%
  YoY % 37.03% -38.53% -65.73% 124.84% 76.33% 57.84% -
  Horiz. % 180.64% 131.83% 214.45% 625.79% 278.33% 157.84% 100.00%
DPS 9.50 9.50 22.50 11.50 7.00 4.50 3.45 18.37%
  YoY % 0.00% -57.78% 95.65% 64.29% 55.56% 30.43% -
  Horiz. % 275.36% 275.36% 652.17% 333.33% 202.90% 130.43% 100.00%
NAPS 3.3686 3.1434 3.0042 2.8491 1.8446 1.4535 1.1728 19.21%
  YoY % 7.16% 4.63% 5.44% 54.46% 26.91% 23.93% -
  Horiz. % 287.23% 268.03% 256.16% 242.93% 157.28% 123.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,656
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3,343.34 3,534.35 3,386.75 3,225.73 2,996.82 2,702.53 2,453.16 5.29%
  YoY % -5.40% 4.36% 4.99% 7.64% 10.89% 10.17% -
  Horiz. % 136.29% 144.07% 138.06% 131.49% 122.16% 110.17% 100.00%
EPS 32.01 23.36 38.00 110.89 49.32 27.97 17.74 10.33%
  YoY % 37.03% -38.53% -65.73% 124.84% 76.33% 57.67% -
  Horiz. % 180.44% 131.68% 214.21% 625.08% 278.02% 157.67% 100.00%
DPS 9.50 9.50 22.50 11.50 7.00 4.50 3.45 18.37%
  YoY % 0.00% -57.78% 95.65% 64.29% 55.56% 30.43% -
  Horiz. % 275.36% 275.36% 652.17% 333.33% 202.90% 130.43% 100.00%
NAPS 3.3686 3.1434 3.0042 2.8490 1.8448 1.4534 1.1730 19.20%
  YoY % 7.16% 4.63% 5.45% 54.43% 26.93% 23.90% -
  Horiz. % 287.18% 267.98% 256.11% 242.88% 157.27% 123.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.4700 4.0000 5.3800 6.4500 2.2500 1.5600 1.0500 -
P/RPS 0.13 0.11 0.16 0.20 0.08 0.06 0.04 21.68%
  YoY % 18.18% -31.25% -20.00% 150.00% 33.33% 50.00% -
  Horiz. % 325.00% 275.00% 400.00% 500.00% 200.00% 150.00% 100.00%
P/EPS 13.96 17.12 14.16 5.82 4.56 5.58 5.92 15.36%
  YoY % -18.46% 20.90% 143.30% 27.63% -18.28% -5.74% -
  Horiz. % 235.81% 289.19% 239.19% 98.31% 77.03% 94.26% 100.00%
EY 7.16 5.84 7.06 17.19 21.92 17.93 16.89 -13.32%
  YoY % 22.60% -17.28% -58.93% -21.58% 22.25% 6.16% -
  Horiz. % 42.39% 34.58% 41.80% 101.78% 129.78% 106.16% 100.00%
DY 2.13 2.38 4.18 1.78 3.11 2.88 3.29 -6.98%
  YoY % -10.50% -43.06% 134.83% -42.77% 7.99% -12.46% -
  Horiz. % 64.74% 72.34% 127.05% 54.10% 94.53% 87.54% 100.00%
P/NAPS 1.33 1.27 1.79 2.26 1.22 1.07 0.90 6.72%
  YoY % 4.72% -29.05% -20.80% 85.25% 14.02% 18.89% -
  Horiz. % 147.78% 141.11% 198.89% 251.11% 135.56% 118.89% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 23/02/16 26/02/15 26/02/14 28/02/13 24/02/12 25/02/11 -
Price 5.3100 4.0000 5.9000 7.0000 2.8700 1.8600 0.8100 -
P/RPS 0.16 0.11 0.17 0.22 0.10 0.07 0.03 32.15%
  YoY % 45.45% -35.29% -22.73% 120.00% 42.86% 133.33% -
  Horiz. % 533.33% 366.67% 566.67% 733.33% 333.33% 233.33% 100.00%
P/EPS 16.59 17.12 15.53 6.31 5.82 6.65 4.57 23.95%
  YoY % -3.10% 10.24% 146.12% 8.42% -12.48% 45.51% -
  Horiz. % 363.02% 374.62% 339.82% 138.07% 127.35% 145.51% 100.00%
EY 6.03 5.84 6.44 15.84 17.18 15.04 21.89 -19.32%
  YoY % 3.25% -9.32% -59.34% -7.80% 14.23% -31.29% -
  Horiz. % 27.55% 26.68% 29.42% 72.36% 78.48% 68.71% 100.00%
DY 1.79 2.38 3.81 1.64 2.44 2.42 4.26 -13.44%
  YoY % -24.79% -37.53% 132.32% -32.79% 0.83% -43.19% -
  Horiz. % 42.02% 55.87% 89.44% 38.50% 57.28% 56.81% 100.00%
P/NAPS 1.58 1.27 1.96 2.46 1.56 1.28 0.69 14.79%
  YoY % 24.41% -35.20% -20.33% 57.69% 21.87% 85.51% -
  Horiz. % 228.99% 184.06% 284.06% 356.52% 226.09% 185.51% 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.
 


 

67  67  320  1731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.01-0.02 
 DYNACIA 0.10+0.005 
 SAPNRG-WA 0.15+0.015 
 PERDANA 0.425-0.005 
 SAPNRG 0.345+0.005 
 JAG 0.0550.00 
 HUBLINE 0.06+0.005 
 VS 1.04+0.02 
 HIBISCS 1.05+0.02 
 MTRONIC 0.085-0.005 

TOP ARTICLES

1. Dayang: Devious Tricks to Buy at Cheaper Prices - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
3. Bina Darulaman Bhd (BDB, 6173) Ultimate Winner Of RM3Billion Mega Project ! Technical Analyst
4. [转贴] 冷眼 - 30年投资经验总结的18条真谛 Good Articles to Share
5. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
6. Intraday Only - Dayang after Oversold. Going to rebound later? Oversold Chart
7. Dayang snaps rally after downgrade, short selling suspended Good Articles to Share
8. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers