Highlights

[DKSH] YoY Annualized Quarter Result on 2013-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 22-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -39.79%    YoY -     6.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 5,331,188 5,676,528 5,148,052 4,974,160 4,494,808 4,285,248 3,771,768 5.93%
  YoY % -6.08% 10.27% 3.50% 10.66% 4.89% 13.61% -
  Horiz. % 141.34% 150.50% 136.49% 131.88% 119.17% 113.61% 100.00%
PBT 62,716 67,244 71,736 58,628 65,844 63,748 22,196 18.88%
  YoY % -6.73% -6.26% 22.36% -10.96% 3.29% 187.20% -
  Horiz. % 282.56% 302.96% 323.19% 264.14% 296.65% 287.20% 100.00%
Tax -17,636 -18,344 -17,740 -7,560 -18,976 -17,152 -9,348 11.15%
  YoY % 3.86% -3.40% -134.66% 60.16% -10.63% -83.48% -
  Horiz. % 188.66% 196.23% 189.77% 80.87% 203.00% 183.48% 100.00%
NP 45,080 48,900 53,996 51,068 46,868 46,596 12,848 23.25%
  YoY % -7.81% -9.44% 5.73% 8.96% 0.58% 262.67% -
  Horiz. % 350.87% 380.60% 420.27% 397.48% 364.79% 362.67% 100.00%
NP to SH 45,080 48,900 53,996 46,820 43,820 42,460 9,872 28.77%
  YoY % -7.81% -9.44% 15.33% 6.85% 3.20% 330.11% -
  Horiz. % 456.65% 495.34% 546.96% 474.27% 443.88% 430.11% 100.00%
Tax Rate 28.12 % 27.28 % 24.73 % 12.89 % 28.82 % 26.91 % 42.12 % -6.51%
  YoY % 3.08% 10.31% 91.85% -55.27% 7.10% -36.11% -
  Horiz. % 66.76% 64.77% 58.71% 30.60% 68.42% 63.89% 100.00%
Total Cost 5,286,108 5,627,628 5,094,056 4,923,092 4,447,940 4,238,652 3,758,920 5.84%
  YoY % -6.07% 10.47% 3.47% 10.68% 4.94% 12.76% -
  Horiz. % 140.63% 149.71% 135.52% 130.97% 118.33% 112.76% 100.00%
Net Worth 506,823 485,870 462,679 302,657 240,034 195,728 163,689 20.71%
  YoY % 4.31% 5.01% 52.87% 26.09% 22.64% 19.57% -
  Horiz. % 309.62% 296.82% 282.66% 184.90% 146.64% 119.57% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 506,823 485,870 462,679 302,657 240,034 195,728 163,689 20.71%
  YoY % 4.31% 5.01% 52.87% 26.09% 22.64% 19.57% -
  Horiz. % 309.62% 296.82% 282.66% 184.90% 146.64% 119.57% 100.00%
NOSH 157,658 157,658 157,658 157,749 157,658 157,769 157,197 0.05%
  YoY % 0.00% 0.00% -0.06% 0.06% -0.07% 0.36% -
  Horiz. % 100.29% 100.29% 100.29% 100.35% 100.29% 100.36% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.85 % 0.86 % 1.05 % 1.03 % 1.04 % 1.09 % 0.34 % 16.48%
  YoY % -1.16% -18.10% 1.94% -0.96% -4.59% 220.59% -
  Horiz. % 250.00% 252.94% 308.82% 302.94% 305.88% 320.59% 100.00%
ROE 8.89 % 10.06 % 11.67 % 15.47 % 18.26 % 21.69 % 6.03 % 6.68%
  YoY % -11.63% -13.80% -24.56% -15.28% -15.81% 259.70% -
  Horiz. % 147.43% 166.83% 193.53% 256.55% 302.82% 359.70% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3,381.49 3,600.53 3,265.33 3,153.21 2,850.98 2,716.14 2,399.38 5.88%
  YoY % -6.08% 10.27% 3.56% 10.60% 4.96% 13.20% -
  Horiz. % 140.93% 150.06% 136.09% 131.42% 118.82% 113.20% 100.00%
EPS 28.60 31.00 34.24 29.68 27.80 26.92 6.28 28.72%
  YoY % -7.74% -9.46% 15.36% 6.76% 3.27% 328.66% -
  Horiz. % 455.41% 493.63% 545.22% 472.61% 442.68% 428.66% 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 3.2147 3.0818 2.9347 1.9186 1.5225 1.2406 1.0413 20.65%
  YoY % 4.31% 5.01% 52.96% 26.02% 22.72% 19.14% -
  Horiz. % 308.72% 295.96% 281.83% 184.25% 146.21% 119.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 3,381.49 3,600.53 3,265.33 3,155.03 2,850.98 2,718.06 2,392.37 5.93%
  YoY % -6.08% 10.27% 3.50% 10.66% 4.89% 13.61% -
  Horiz. % 141.34% 150.50% 136.49% 131.88% 119.17% 113.61% 100.00%
EPS 28.60 31.00 34.24 29.70 27.80 26.93 6.26 28.78%
  YoY % -7.74% -9.46% 15.29% 6.83% 3.23% 330.19% -
  Horiz. % 456.87% 495.21% 546.96% 474.44% 444.09% 430.19% 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 3.2147 3.0818 2.9347 1.9197 1.5225 1.2415 1.0383 20.71%
  YoY % 4.31% 5.01% 52.87% 26.09% 22.63% 19.57% -
  Horiz. % 309.61% 296.81% 282.64% 184.89% 146.63% 119.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 4.0000 5.3200 9.0000 3.2500 1.9500 0.9500 0.6900 -
P/RPS 0.12 0.15 0.28 0.10 0.07 0.03 0.03 25.97%
  YoY % -20.00% -46.43% 180.00% 42.86% 133.33% 0.00% -
  Horiz. % 400.00% 500.00% 933.33% 333.33% 233.33% 100.00% 100.00%
P/EPS 13.99 17.15 26.28 10.95 7.02 3.53 10.99 4.10%
  YoY % -18.43% -34.74% 140.00% 55.98% 98.87% -67.88% -
  Horiz. % 127.30% 156.05% 239.13% 99.64% 63.88% 32.12% 100.00%
EY 7.15 5.83 3.81 9.13 14.25 28.33 9.10 -3.94%
  YoY % 22.64% 53.02% -58.27% -35.93% -49.70% 211.32% -
  Horiz. % 78.57% 64.07% 41.87% 100.33% 156.59% 311.32% 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 1.24 1.73 3.07 1.69 1.28 0.77 0.66 11.07%
  YoY % -28.32% -43.65% 81.66% 32.03% 66.23% 16.67% -
  Horiz. % 187.88% 262.12% 465.15% 256.06% 193.94% 116.67% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 11/05/15 20/05/14 22/05/13 25/05/12 19/05/11 21/05/10 -
Price 3.8000 5.3100 7.8100 5.4400 1.9100 1.2500 0.7500 -
P/RPS 0.11 0.15 0.24 0.17 0.07 0.05 0.03 24.15%
  YoY % -26.67% -37.50% 41.18% 142.86% 40.00% 66.67% -
  Horiz. % 366.67% 500.00% 800.00% 566.67% 233.33% 166.67% 100.00%
P/EPS 13.29 17.12 22.80 18.33 6.87 4.64 11.94 1.80%
  YoY % -22.37% -24.91% 24.39% 166.81% 48.06% -61.14% -
  Horiz. % 111.31% 143.38% 190.95% 153.52% 57.54% 38.86% 100.00%
EY 7.52 5.84 4.39 5.46 14.55 21.53 8.37 -1.77%
  YoY % 28.77% 33.03% -19.60% -62.47% -32.42% 157.23% -
  Horiz. % 89.84% 69.77% 52.45% 65.23% 173.84% 257.23% 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 1.18 1.72 2.66 2.84 1.25 1.01 0.72 8.57%
  YoY % -31.40% -35.34% -6.34% 127.20% 23.76% 40.28% -
  Horiz. % 163.89% 238.89% 369.44% 394.44% 173.61% 140.28% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers