Highlights

[DKSH] YoY Annualized Quarter Result on 2017-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 24-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -20.38%    YoY -     -10.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 6,893,884 6,250,700 5,822,692 5,478,672 5,331,188 5,676,528 5,148,052 4.98%
  YoY % 10.29% 7.35% 6.28% 2.77% -6.08% 10.27% -
  Horiz. % 133.91% 121.42% 113.10% 106.42% 103.56% 110.27% 100.00%
PBT 74,196 3,324 57,920 54,036 62,716 67,244 71,736 0.56%
  YoY % 2,132.13% -94.26% 7.19% -13.84% -6.73% -6.26% -
  Horiz. % 103.43% 4.63% 80.74% 75.33% 87.43% 93.74% 100.00%
Tax -33,788 -5,796 -14,688 -13,852 -17,636 -18,344 -17,740 11.32%
  YoY % -482.95% 60.54% -6.04% 21.46% 3.86% -3.40% -
  Horiz. % 190.46% 32.67% 82.80% 78.08% 99.41% 103.40% 100.00%
NP 40,408 -2,472 43,232 40,184 45,080 48,900 53,996 -4.71%
  YoY % 1,734.63% -105.72% 7.59% -10.86% -7.81% -9.44% -
  Horiz. % 74.84% -4.58% 80.07% 74.42% 83.49% 90.56% 100.00%
NP to SH 40,408 -2,472 43,232 40,184 45,080 48,900 53,996 -4.71%
  YoY % 1,734.63% -105.72% 7.59% -10.86% -7.81% -9.44% -
  Horiz. % 74.84% -4.58% 80.07% 74.42% 83.49% 90.56% 100.00%
Tax Rate 45.54 % 174.37 % 25.36 % 25.63 % 28.12 % 27.28 % 24.73 % 10.70%
  YoY % -73.88% 587.58% -1.05% -8.85% 3.08% 10.31% -
  Horiz. % 184.15% 705.10% 102.55% 103.64% 113.71% 110.31% 100.00%
Total Cost 6,853,476 6,253,172 5,779,460 5,438,488 5,286,108 5,627,628 5,094,056 5.06%
  YoY % 9.60% 8.20% 6.27% 2.88% -6.07% 10.47% -
  Horiz. % 134.54% 122.75% 113.45% 106.76% 103.77% 110.47% 100.00%
Net Worth 630,348 596,341 578,936 468,323 506,823 485,870 462,679 5.28%
  YoY % 5.70% 3.01% 23.62% -7.60% 4.31% 5.01% -
  Horiz. % 136.24% 128.89% 125.13% 101.22% 109.54% 105.01% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 630,348 596,341 578,936 468,323 506,823 485,870 462,679 5.28%
  YoY % 5.70% 3.01% 23.62% -7.60% 4.31% 5.01% -
  Horiz. % 136.24% 128.89% 125.13% 101.22% 109.54% 105.01% 100.00%
NOSH 157,658 157,658 157,658 157,658 157,658 157,658 157,658 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 0.59 % -0.04 % 0.74 % 0.73 % 0.85 % 0.86 % 1.05 % -9.15%
  YoY % 1,575.00% -105.41% 1.37% -14.12% -1.16% -18.10% -
  Horiz. % 56.19% -3.81% 70.48% 69.52% 80.95% 81.90% 100.00%
ROE 6.41 % -0.41 % 7.47 % 8.58 % 8.89 % 10.06 % 11.67 % -9.50%
  YoY % 1,663.41% -105.49% -12.94% -3.49% -11.63% -13.80% -
  Horiz. % 54.93% -3.51% 64.01% 73.52% 76.18% 86.20% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 4,372.68 3,964.72 3,693.24 3,475.03 3,381.49 3,600.53 3,265.33 4.98%
  YoY % 10.29% 7.35% 6.28% 2.77% -6.08% 10.27% -
  Horiz. % 133.91% 121.42% 113.10% 106.42% 103.56% 110.27% 100.00%
EPS 25.64 -1.56 27.44 25.48 28.60 31.00 34.24 -4.70%
  YoY % 1,743.59% -105.69% 7.69% -10.91% -7.74% -9.46% -
  Horiz. % 74.88% -4.56% 80.14% 74.42% 83.53% 90.54% 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 3.9982 3.7825 3.6721 2.9705 3.2147 3.0818 2.9347 5.28%
  YoY % 5.70% 3.01% 23.62% -7.60% 4.31% 5.01% -
  Horiz. % 136.24% 128.89% 125.13% 101.22% 109.54% 105.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 4,372.68 3,964.72 3,693.24 3,475.03 3,381.49 3,600.53 3,265.33 4.98%
  YoY % 10.29% 7.35% 6.28% 2.77% -6.08% 10.27% -
  Horiz. % 133.91% 121.42% 113.10% 106.42% 103.56% 110.27% 100.00%
EPS 25.64 -1.56 27.44 25.48 28.60 31.00 34.24 -4.70%
  YoY % 1,743.59% -105.69% 7.69% -10.91% -7.74% -9.46% -
  Horiz. % 74.88% -4.56% 80.14% 74.42% 83.53% 90.54% 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 3.9982 3.7825 3.6721 2.9705 3.2147 3.0818 2.9347 5.28%
  YoY % 5.70% 3.01% 23.62% -7.60% 4.31% 5.01% -
  Horiz. % 136.24% 128.89% 125.13% 101.22% 109.54% 105.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.9700 2.3400 3.8500 4.6900 4.0000 5.3200 9.0000 -
P/RPS 0.05 0.06 0.10 0.13 0.12 0.15 0.28 -24.94%
  YoY % -16.67% -40.00% -23.08% 8.33% -20.00% -46.43% -
  Horiz. % 17.86% 21.43% 35.71% 46.43% 42.86% 53.57% 100.00%
P/EPS 7.69 -149.24 14.04 18.40 13.99 17.15 26.28 -18.50%
  YoY % 105.15% -1,162.96% -23.70% 31.52% -18.43% -34.74% -
  Horiz. % 29.26% -567.88% 53.42% 70.02% 53.23% 65.26% 100.00%
EY 13.01 -0.67 7.12 5.43 7.15 5.83 3.81 22.69%
  YoY % 2,041.79% -109.41% 31.12% -24.06% 22.64% 53.02% -
  Horiz. % 341.47% -17.59% 186.88% 142.52% 187.66% 153.02% 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 0.49 0.62 1.05 1.58 1.24 1.73 3.07 -26.33%
  YoY % -20.97% -40.95% -33.54% 27.42% -28.32% -43.65% -
  Horiz. % 15.96% 20.20% 34.20% 51.47% 40.39% 56.35% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 31/05/19 22/05/18 24/05/17 24/05/16 11/05/15 20/05/14 -
Price 2.6800 2.5800 4.3000 5.2100 3.8000 5.3100 7.8100 -
P/RPS 0.06 0.07 0.12 0.15 0.11 0.15 0.24 -20.61%
  YoY % -14.29% -41.67% -20.00% 36.36% -26.67% -37.50% -
  Horiz. % 25.00% 29.17% 50.00% 62.50% 45.83% 62.50% 100.00%
P/EPS 10.46 -164.55 15.68 20.44 13.29 17.12 22.80 -12.17%
  YoY % 106.36% -1,149.43% -23.29% 53.80% -22.37% -24.91% -
  Horiz. % 45.88% -721.71% 68.77% 89.65% 58.29% 75.09% 100.00%
EY 9.56 -0.61 6.38 4.89 7.52 5.84 4.39 13.84%
  YoY % 1,667.21% -109.56% 30.47% -34.97% 28.77% 33.03% -
  Horiz. % 217.77% -13.90% 145.33% 111.39% 171.30% 133.03% 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 0.67 0.68 1.17 1.75 1.18 1.72 2.66 -20.51%
  YoY % -1.47% -41.88% -33.14% 48.31% -31.40% -35.34% -
  Horiz. % 25.19% 25.56% 43.98% 65.79% 44.36% 64.66% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

268  417  578  1105 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC 0.080.00 
 CME 0.13+0.015 
 HBGLOB 0.20-0.01 
 MTRONIC-WA 0.030.00 
 RSAWIT 0.33+0.02 
 SAPNRG 0.12+0.005 
 MMAG-WB 0.365-0.045 
 IRIS 0.345+0.02 
 TDM 0.275+0.01 
 JTIASA 0.88+0.05 

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