Highlights

[DKSH] YoY Annualized Quarter 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 QoQ -     180.08%    YoY -     124.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter 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 - 157,658
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.
 


 

135  147  451  1592 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.32+0.005 
 GPACKET-WB 0.2650.00 
 KNM 0.41+0.015 
 MNC 0.115+0.005 
 KNM-WB 0.20+0.005 
 HSI-C7F 0.415-0.04 
 VSOLAR 0.0950.00 
 GPACKET 0.72+0.015 
 HSI-H6S 0.18+0.025 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
6. LONDON BISCUITS BERHAD - Slapped with Several Writ of Summons and Statement of Claim PublicInvest Research
7. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
8. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
Partners & Brokers