Highlights

[DKSH] YoY Annualized Quarter Result on 2012-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 25-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -0.63%    YoY -     3.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 5,676,528 5,148,052 4,974,160 4,494,808 4,285,248 3,771,768 3,602,488 7.87%
  YoY % 10.27% 3.50% 10.66% 4.89% 13.61% 4.70% -
  Horiz. % 157.57% 142.90% 138.08% 124.77% 118.95% 104.70% 100.00%
PBT 67,244 71,736 58,628 65,844 63,748 22,196 11,940 33.37%
  YoY % -6.26% 22.36% -10.96% 3.29% 187.20% 85.90% -
  Horiz. % 563.18% 600.80% 491.02% 551.46% 533.90% 185.90% 100.00%
Tax -18,344 -17,740 -7,560 -18,976 -17,152 -9,348 -6,372 19.26%
  YoY % -3.40% -134.66% 60.16% -10.63% -83.48% -46.70% -
  Horiz. % 287.88% 278.41% 118.64% 297.80% 269.18% 146.70% 100.00%
NP 48,900 53,996 51,068 46,868 46,596 12,848 5,568 43.61%
  YoY % -9.44% 5.73% 8.96% 0.58% 262.67% 130.75% -
  Horiz. % 878.23% 969.76% 917.17% 841.74% 836.85% 230.75% 100.00%
NP to SH 48,900 53,996 46,820 43,820 42,460 9,872 3,604 54.41%
  YoY % -9.44% 15.33% 6.85% 3.20% 330.11% 173.92% -
  Horiz. % 1,356.83% 1,498.22% 1,299.11% 1,215.87% 1,178.14% 273.92% 100.00%
Tax Rate 27.28 % 24.73 % 12.89 % 28.82 % 26.91 % 42.12 % 53.37 % -10.58%
  YoY % 10.31% 91.85% -55.27% 7.10% -36.11% -21.08% -
  Horiz. % 51.11% 46.34% 24.15% 54.00% 50.42% 78.92% 100.00%
Total Cost 5,627,628 5,094,056 4,923,092 4,447,940 4,238,652 3,758,920 3,596,920 7.74%
  YoY % 10.47% 3.47% 10.68% 4.94% 12.76% 4.50% -
  Horiz. % 156.46% 141.62% 136.87% 123.66% 117.84% 104.50% 100.00%
Net Worth 485,870 462,679 302,657 240,034 195,728 163,689 145,740 22.21%
  YoY % 5.01% 52.87% 26.09% 22.64% 19.57% 12.32% -
  Horiz. % 333.38% 317.47% 207.67% 164.70% 134.30% 112.32% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 485,870 462,679 302,657 240,034 195,728 163,689 145,740 22.21%
  YoY % 5.01% 52.87% 26.09% 22.64% 19.57% 12.32% -
  Horiz. % 333.38% 317.47% 207.67% 164.70% 134.30% 112.32% 100.00%
NOSH 157,658 157,658 157,749 157,658 157,769 157,197 158,070 -0.04%
  YoY % 0.00% -0.06% 0.06% -0.07% 0.36% -0.55% -
  Horiz. % 99.74% 99.74% 99.80% 99.74% 99.81% 99.45% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.86 % 1.05 % 1.03 % 1.04 % 1.09 % 0.34 % 0.15 % 33.77%
  YoY % -18.10% 1.94% -0.96% -4.59% 220.59% 126.67% -
  Horiz. % 573.33% 700.00% 686.67% 693.33% 726.67% 226.67% 100.00%
ROE 10.06 % 11.67 % 15.47 % 18.26 % 21.69 % 6.03 % 2.47 % 26.36%
  YoY % -13.80% -24.56% -15.28% -15.81% 259.70% 144.13% -
  Horiz. % 407.29% 472.47% 626.32% 739.27% 878.14% 244.13% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3,600.53 3,265.33 3,153.21 2,850.98 2,716.14 2,399.38 2,279.04 7.92%
  YoY % 10.27% 3.56% 10.60% 4.96% 13.20% 5.28% -
  Horiz. % 157.98% 143.28% 138.36% 125.10% 119.18% 105.28% 100.00%
EPS 31.00 34.24 29.68 27.80 26.92 6.28 2.28 54.46%
  YoY % -9.46% 15.36% 6.76% 3.27% 328.66% 175.44% -
  Horiz. % 1,359.65% 1,501.75% 1,301.75% 1,219.30% 1,180.70% 275.44% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.0818 2.9347 1.9186 1.5225 1.2406 1.0413 0.9220 22.27%
  YoY % 5.01% 52.96% 26.02% 22.72% 19.14% 12.94% -
  Horiz. % 334.25% 318.30% 208.09% 165.13% 134.56% 112.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 3,600.53 3,265.33 3,155.03 2,850.98 2,718.06 2,392.37 2,285.00 7.87%
  YoY % 10.27% 3.50% 10.66% 4.89% 13.61% 4.70% -
  Horiz. % 157.57% 142.90% 138.08% 124.77% 118.95% 104.70% 100.00%
EPS 31.00 34.24 29.70 27.80 26.93 6.26 2.29 54.35%
  YoY % -9.46% 15.29% 6.83% 3.23% 330.19% 173.36% -
  Horiz. % 1,353.71% 1,495.20% 1,296.94% 1,213.97% 1,175.98% 273.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.0818 2.9347 1.9197 1.5225 1.2415 1.0383 0.9244 22.21%
  YoY % 5.01% 52.87% 26.09% 22.63% 19.57% 12.32% -
  Horiz. % 333.38% 317.47% 207.67% 164.70% 134.30% 112.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 5.3200 9.0000 3.2500 1.9500 0.9500 0.6900 0.5000 -
P/RPS 0.15 0.28 0.10 0.07 0.03 0.03 0.02 39.89%
  YoY % -46.43% 180.00% 42.86% 133.33% 0.00% 50.00% -
  Horiz. % 750.00% 1,400.00% 500.00% 350.00% 150.00% 150.00% 100.00%
P/EPS 17.15 26.28 10.95 7.02 3.53 10.99 21.93 -4.01%
  YoY % -34.74% 140.00% 55.98% 98.87% -67.88% -49.89% -
  Horiz. % 78.20% 119.84% 49.93% 32.01% 16.10% 50.11% 100.00%
EY 5.83 3.81 9.13 14.25 28.33 9.10 4.56 4.18%
  YoY % 53.02% -58.27% -35.93% -49.70% 211.32% 99.56% -
  Horiz. % 127.85% 83.55% 200.22% 312.50% 621.27% 199.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.73 3.07 1.69 1.28 0.77 0.66 0.54 21.41%
  YoY % -43.65% 81.66% 32.03% 66.23% 16.67% 22.22% -
  Horiz. % 320.37% 568.52% 312.96% 237.04% 142.59% 122.22% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 11/05/15 20/05/14 22/05/13 25/05/12 19/05/11 21/05/10 27/05/09 -
Price 5.3100 7.8100 5.4400 1.9100 1.2500 0.7500 0.6500 -
P/RPS 0.15 0.24 0.17 0.07 0.05 0.03 0.03 30.75%
  YoY % -37.50% 41.18% 142.86% 40.00% 66.67% 0.00% -
  Horiz. % 500.00% 800.00% 566.67% 233.33% 166.67% 100.00% 100.00%
P/EPS 17.12 22.80 18.33 6.87 4.64 11.94 28.51 -8.15%
  YoY % -24.91% 24.39% 166.81% 48.06% -61.14% -58.12% -
  Horiz. % 60.05% 79.97% 64.29% 24.10% 16.27% 41.88% 100.00%
EY 5.84 4.39 5.46 14.55 21.53 8.37 3.51 8.85%
  YoY % 33.03% -19.60% -62.47% -32.42% 157.23% 138.46% -
  Horiz. % 166.38% 125.07% 155.56% 414.53% 613.39% 238.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.72 2.66 2.84 1.25 1.01 0.72 0.70 16.16%
  YoY % -35.34% -6.34% 127.20% 23.76% 40.28% 2.86% -
  Horiz. % 245.71% 380.00% 405.71% 178.57% 144.29% 102.86% 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.
 


 

218  266  536  1305 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 ARMADA 0.325+0.01 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.22-0.03 
 SAPNRG 0.28-0.01 
 KNM 0.405+0.01 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.0950.00 
 MNC 0.115+0.005 
 HSI-H6S 0.19+0.035 

TOP ARTICLES

1. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
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. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
7. Tony Fernandes to quit all positions except in AirAsia & AAX Good Articles to Share
8. [12Invest] 壹贰讲股 - 浅谈冷门油气股 Deleum Berhad(5132) [12Invest] - 壹贰讲股
Partners & Brokers