Highlights

[DKSH] YoY Annualized Quarter Result on 2013-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     26.19%    YoY -     19.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 5,375,374 5,582,276 5,296,054 5,041,376 4,680,062 4,252,852 3,788,190 6.00%
  YoY % -3.71% 5.40% 5.05% 7.72% 10.05% 12.27% -
  Horiz. % 141.90% 147.36% 139.80% 133.08% 123.54% 112.27% 100.00%
PBT 86,094 61,196 75,374 74,746 76,132 68,308 26,900 21.37%
  YoY % 40.69% -18.81% 0.84% -1.82% 11.45% 153.93% -
  Horiz. % 320.05% 227.49% 280.20% 277.87% 283.02% 253.93% 100.00%
Tax -22,720 -16,712 -19,462 -11,312 -23,246 -18,808 -8,976 16.72%
  YoY % -35.95% 14.13% -72.05% 51.34% -23.60% -109.54% -
  Horiz. % 253.12% 186.19% 216.82% 126.02% 258.98% 209.54% 100.00%
NP 63,374 44,484 55,912 63,434 52,886 49,500 17,924 23.40%
  YoY % 42.46% -20.44% -11.86% 19.94% 6.84% 176.17% -
  Horiz. % 353.57% 248.18% 311.94% 353.91% 295.06% 276.17% 100.00%
NP to SH 63,374 44,484 55,912 59,080 49,274 44,876 14,356 28.05%
  YoY % 42.46% -20.44% -5.36% 19.90% 9.80% 212.59% -
  Horiz. % 441.45% 309.86% 389.47% 411.54% 343.23% 312.59% 100.00%
Tax Rate 26.39 % 27.31 % 25.82 % 15.13 % 30.53 % 27.53 % 33.37 % -3.83%
  YoY % -3.37% 5.77% 70.65% -50.44% 10.90% -17.50% -
  Horiz. % 79.08% 81.84% 77.37% 45.34% 91.49% 82.50% 100.00%
Total Cost 5,312,000 5,537,792 5,240,142 4,977,942 4,627,176 4,203,352 3,770,266 5.87%
  YoY % -4.08% 5.68% 5.27% 7.58% 10.08% 11.49% -
  Horiz. % 140.89% 146.88% 138.99% 132.03% 122.73% 111.49% 100.00%
Net Worth 512,278 480,935 441,663 302,130 242,683 200,409 163,927 20.89%
  YoY % 6.52% 8.89% 46.18% 24.50% 21.09% 22.25% -
  Horiz. % 312.50% 293.38% 269.43% 184.31% 148.04% 122.25% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 29,955 - 70,946 36,255 22,072 14,189 10,868 18.39%
  YoY % 0.00% 0.00% 95.69% 64.26% 55.55% 30.56% -
  Horiz. % 275.61% 0.00% 652.76% 333.57% 203.08% 130.56% 100.00%
Div Payout % 47.27 % - % 126.89 % 61.37 % 44.79 % 31.62 % 75.71 % -7.54%
  YoY % 0.00% 0.00% 106.76% 37.02% 41.65% -58.24% -
  Horiz. % 62.44% 0.00% 167.60% 81.06% 59.16% 41.76% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 512,278 480,935 441,663 302,130 242,683 200,409 163,927 20.89%
  YoY % 6.52% 8.89% 46.18% 24.50% 21.09% 22.25% -
  Horiz. % 312.50% 293.38% 269.43% 184.31% 148.04% 122.25% 100.00%
NOSH 157,658 157,658 157,658 157,630 157,658 157,665 157,516 0.01%
  YoY % 0.00% 0.00% 0.02% -0.02% -0.01% 0.09% -
  Horiz. % 100.09% 100.09% 100.09% 100.07% 100.09% 100.09% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.18 % 0.80 % 1.06 % 1.26 % 1.13 % 1.16 % 0.47 % 16.57%
  YoY % 47.50% -24.53% -15.87% 11.50% -2.59% 146.81% -
  Horiz. % 251.06% 170.21% 225.53% 268.09% 240.43% 246.81% 100.00%
ROE 12.37 % 9.25 % 12.66 % 19.55 % 20.30 % 22.39 % 8.76 % 5.91%
  YoY % 33.73% -26.94% -35.24% -3.69% -9.33% 155.59% -
  Horiz. % 141.21% 105.59% 144.52% 223.17% 231.74% 255.59% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3,409.51 3,540.75 3,359.20 3,198.22 2,968.49 2,697.38 2,404.95 5.98%
  YoY % -3.71% 5.40% 5.03% 7.74% 10.05% 12.16% -
  Horiz. % 141.77% 147.23% 139.68% 132.98% 123.43% 112.16% 100.00%
EPS 40.20 28.22 35.46 37.48 31.26 28.46 9.02 28.25%
  YoY % 42.45% -20.42% -5.39% 19.90% 9.84% 215.52% -
  Horiz. % 445.68% 312.86% 393.13% 415.52% 346.56% 315.52% 100.00%
DPS 19.00 0.00 45.00 23.00 14.00 9.00 6.90 18.37%
  YoY % 0.00% 0.00% 95.65% 64.29% 55.56% 30.43% -
  Horiz. % 275.36% 0.00% 652.17% 333.33% 202.90% 130.43% 100.00%
NAPS 3.2493 3.0505 2.8014 1.9167 1.5393 1.2711 1.0407 20.87%
  YoY % 6.52% 8.89% 46.16% 24.52% 21.10% 22.14% -
  Horiz. % 312.22% 293.12% 269.18% 184.17% 147.91% 122.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3,409.51 3,540.75 3,359.20 3,197.66 2,968.49 2,697.52 2,402.79 6.00%
  YoY % -3.71% 5.40% 5.05% 7.72% 10.05% 12.27% -
  Horiz. % 141.90% 147.36% 139.80% 133.08% 123.54% 112.27% 100.00%
EPS 40.20 28.22 35.46 37.47 31.26 28.46 9.11 28.04%
  YoY % 42.45% -20.42% -5.36% 19.87% 9.84% 212.40% -
  Horiz. % 441.27% 309.77% 389.24% 411.31% 343.14% 312.40% 100.00%
DPS 19.00 0.00 45.00 23.00 14.00 9.00 6.89 18.40%
  YoY % 0.00% 0.00% 95.65% 64.29% 55.56% 30.62% -
  Horiz. % 275.76% 0.00% 653.12% 333.82% 203.19% 130.62% 100.00%
NAPS 3.2493 3.0505 2.8014 1.9164 1.5393 1.2712 1.0398 20.89%
  YoY % 6.52% 8.89% 46.18% 24.50% 21.09% 22.25% -
  Horiz. % 312.49% 293.37% 269.42% 184.30% 148.04% 122.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.6800 5.0000 8.2800 5.0300 2.1200 1.4700 0.9000 -
P/RPS 0.11 0.14 0.25 0.16 0.07 0.05 0.04 18.35%
  YoY % -21.43% -44.00% 56.25% 128.57% 40.00% 25.00% -
  Horiz. % 275.00% 350.00% 625.00% 400.00% 175.00% 125.00% 100.00%
P/EPS 9.15 17.72 23.35 13.42 6.78 5.16 9.87 -1.25%
  YoY % -48.36% -24.11% 73.99% 97.94% 31.40% -47.72% -
  Horiz. % 92.71% 179.53% 236.58% 135.97% 68.69% 52.28% 100.00%
EY 10.92 5.64 4.28 7.45 14.74 19.36 10.13 1.26%
  YoY % 93.62% 31.78% -42.55% -49.46% -23.86% 91.12% -
  Horiz. % 107.80% 55.68% 42.25% 73.54% 145.51% 191.12% 100.00%
DY 5.16 0.00 5.43 4.57 6.60 6.12 7.67 -6.39%
  YoY % 0.00% 0.00% 18.82% -30.76% 7.84% -20.21% -
  Horiz. % 67.28% 0.00% 70.80% 59.58% 86.05% 79.79% 100.00%
P/NAPS 1.13 1.64 2.96 2.62 1.38 1.16 0.86 4.65%
  YoY % -31.10% -44.59% 12.98% 89.86% 18.97% 34.88% -
  Horiz. % 131.40% 190.70% 344.19% 304.65% 160.47% 134.88% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 25/08/15 26/08/14 28/08/13 24/08/12 26/08/11 20/08/10 -
Price 4.6000 4.0000 6.5600 5.0700 2.0500 1.4600 0.7000 -
P/RPS 0.13 0.11 0.20 0.16 0.07 0.05 0.03 27.66%
  YoY % 18.18% -45.00% 25.00% 128.57% 40.00% 66.67% -
  Horiz. % 433.33% 366.67% 666.67% 533.33% 233.33% 166.67% 100.00%
P/EPS 11.44 14.18 18.50 13.53 6.56 5.13 7.68 6.86%
  YoY % -19.32% -23.35% 36.73% 106.25% 27.88% -33.20% -
  Horiz. % 148.96% 184.64% 240.89% 176.17% 85.42% 66.80% 100.00%
EY 8.74 7.05 5.41 7.39 15.25 19.50 13.02 -6.42%
  YoY % 23.97% 30.31% -26.79% -51.54% -21.79% 49.77% -
  Horiz. % 67.13% 54.15% 41.55% 56.76% 117.13% 149.77% 100.00%
DY 4.13 0.00 6.86 4.54 6.83 6.16 9.86 -13.49%
  YoY % 0.00% 0.00% 51.10% -33.53% 10.88% -37.53% -
  Horiz. % 41.89% 0.00% 69.57% 46.04% 69.27% 62.47% 100.00%
P/NAPS 1.42 1.31 2.34 2.65 1.33 1.15 0.67 13.32%
  YoY % 8.40% -44.02% -11.70% 99.25% 15.65% 71.64% -
  Horiz. % 211.94% 195.52% 349.25% 395.52% 198.51% 171.64% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

597  345  528  615 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MCT 0.20+0.01 
 KANGER 0.300.00 
 ABLEGRP 0.175+0.03 
 CME 0.1150.00 
 RSAWIT 0.31+0.035 
 HBGLOB 0.21+0.01 
 TDM 0.265+0.035 
 JTIASA 0.83+0.125 
 MTRONIC 0.08+0.01 
 EKOVEST 0.565-0.015 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS