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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers