Highlights

[DKSH] YoY Annualized Quarter Result on 2019-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 31-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -105.54%    YoY -     -105.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 6,250,700 5,822,692 5,478,672 5,331,188 5,676,528 5,148,052 4,974,160 3.88%
  YoY % 7.35% 6.28% 2.77% -6.08% 10.27% 3.50% -
  Horiz. % 125.66% 117.06% 110.14% 107.18% 114.12% 103.50% 100.00%
PBT 3,324 57,920 54,036 62,716 67,244 71,736 58,628 -38.01%
  YoY % -94.26% 7.19% -13.84% -6.73% -6.26% 22.36% -
  Horiz. % 5.67% 98.79% 92.17% 106.97% 114.70% 122.36% 100.00%
Tax -5,796 -14,688 -13,852 -17,636 -18,344 -17,740 -7,560 -4.33%
  YoY % 60.54% -6.04% 21.46% 3.86% -3.40% -134.66% -
  Horiz. % 76.67% 194.29% 183.23% 233.28% 242.65% 234.66% 100.00%
NP -2,472 43,232 40,184 45,080 48,900 53,996 51,068 -
  YoY % -105.72% 7.59% -10.86% -7.81% -9.44% 5.73% -
  Horiz. % -4.84% 84.66% 78.69% 88.27% 95.75% 105.73% 100.00%
NP to SH -2,472 43,232 40,184 45,080 48,900 53,996 46,820 -
  YoY % -105.72% 7.59% -10.86% -7.81% -9.44% 15.33% -
  Horiz. % -5.28% 92.34% 85.83% 96.28% 104.44% 115.33% 100.00%
Tax Rate 174.37 % 25.36 % 25.63 % 28.12 % 27.28 % 24.73 % 12.89 % 54.33%
  YoY % 587.58% -1.05% -8.85% 3.08% 10.31% 91.85% -
  Horiz. % 1,352.75% 196.74% 198.84% 218.15% 211.64% 191.85% 100.00%
Total Cost 6,253,172 5,779,460 5,438,488 5,286,108 5,627,628 5,094,056 4,923,092 4.06%
  YoY % 8.20% 6.27% 2.88% -6.07% 10.47% 3.47% -
  Horiz. % 127.02% 117.39% 110.47% 107.37% 114.31% 103.47% 100.00%
Net Worth 596,341 578,936 468,323 506,823 485,870 462,679 302,657 11.96%
  YoY % 3.01% 23.62% -7.60% 4.31% 5.01% 52.87% -
  Horiz. % 197.03% 191.28% 154.74% 167.46% 160.53% 152.87% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 596,341 578,936 468,323 506,823 485,870 462,679 302,657 11.96%
  YoY % 3.01% 23.62% -7.60% 4.31% 5.01% 52.87% -
  Horiz. % 197.03% 191.28% 154.74% 167.46% 160.53% 152.87% 100.00%
NOSH 157,658 157,658 157,658 157,658 157,658 157,658 157,749 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.06% -
  Horiz. % 99.94% 99.94% 99.94% 99.94% 99.94% 99.94% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -0.04 % 0.74 % 0.73 % 0.85 % 0.86 % 1.05 % 1.03 % -
  YoY % -105.41% 1.37% -14.12% -1.16% -18.10% 1.94% -
  Horiz. % -3.88% 71.84% 70.87% 82.52% 83.50% 101.94% 100.00%
ROE -0.41 % 7.47 % 8.58 % 8.89 % 10.06 % 11.67 % 15.47 % -
  YoY % -105.49% -12.94% -3.49% -11.63% -13.80% -24.56% -
  Horiz. % -2.65% 48.29% 55.46% 57.47% 65.03% 75.44% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 3,964.72 3,693.24 3,475.03 3,381.49 3,600.53 3,265.33 3,153.21 3.89%
  YoY % 7.35% 6.28% 2.77% -6.08% 10.27% 3.56% -
  Horiz. % 125.74% 117.13% 110.21% 107.24% 114.19% 103.56% 100.00%
EPS -1.56 27.44 25.48 28.60 31.00 34.24 29.68 -
  YoY % -105.69% 7.69% -10.91% -7.74% -9.46% 15.36% -
  Horiz. % -5.26% 92.45% 85.85% 96.36% 104.45% 115.36% 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 3.7825 3.6721 2.9705 3.2147 3.0818 2.9347 1.9186 11.97%
  YoY % 3.01% 23.62% -7.60% 4.31% 5.01% 52.96% -
  Horiz. % 197.15% 191.39% 154.83% 167.55% 160.63% 152.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 3,964.72 3,693.24 3,475.03 3,381.49 3,600.53 3,265.33 3,155.03 3.88%
  YoY % 7.35% 6.28% 2.77% -6.08% 10.27% 3.50% -
  Horiz. % 125.66% 117.06% 110.14% 107.18% 114.12% 103.50% 100.00%
EPS -1.56 27.44 25.48 28.60 31.00 34.24 29.70 -
  YoY % -105.69% 7.69% -10.91% -7.74% -9.46% 15.29% -
  Horiz. % -5.25% 92.39% 85.79% 96.30% 104.38% 115.29% 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 3.7825 3.6721 2.9705 3.2147 3.0818 2.9347 1.9197 11.96%
  YoY % 3.01% 23.62% -7.60% 4.31% 5.01% 52.87% -
  Horiz. % 197.04% 191.29% 154.74% 167.46% 160.54% 152.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.3400 3.8500 4.6900 4.0000 5.3200 9.0000 3.2500 -
P/RPS 0.06 0.10 0.13 0.12 0.15 0.28 0.10 -8.16%
  YoY % -40.00% -23.08% 8.33% -20.00% -46.43% 180.00% -
  Horiz. % 60.00% 100.00% 130.00% 120.00% 150.00% 280.00% 100.00%
P/EPS -149.24 14.04 18.40 13.99 17.15 26.28 10.95 -
  YoY % -1,162.96% -23.70% 31.52% -18.43% -34.74% 140.00% -
  Horiz. % -1,362.92% 128.22% 168.04% 127.76% 156.62% 240.00% 100.00%
EY -0.67 7.12 5.43 7.15 5.83 3.81 9.13 -
  YoY % -109.41% 31.12% -24.06% 22.64% 53.02% -58.27% -
  Horiz. % -7.34% 77.98% 59.47% 78.31% 63.86% 41.73% 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 0.62 1.05 1.58 1.24 1.73 3.07 1.69 -15.38%
  YoY % -40.95% -33.54% 27.42% -28.32% -43.65% 81.66% -
  Horiz. % 36.69% 62.13% 93.49% 73.37% 102.37% 181.66% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 22/05/18 24/05/17 24/05/16 11/05/15 20/05/14 22/05/13 -
Price 2.5800 4.3000 5.2100 3.8000 5.3100 7.8100 5.4400 -
P/RPS 0.07 0.12 0.15 0.11 0.15 0.24 0.17 -13.74%
  YoY % -41.67% -20.00% 36.36% -26.67% -37.50% 41.18% -
  Horiz. % 41.18% 70.59% 88.24% 64.71% 88.24% 141.18% 100.00%
P/EPS -164.55 15.68 20.44 13.29 17.12 22.80 18.33 -
  YoY % -1,149.43% -23.29% 53.80% -22.37% -24.91% 24.39% -
  Horiz. % -897.71% 85.54% 111.51% 72.50% 93.40% 124.39% 100.00%
EY -0.61 6.38 4.89 7.52 5.84 4.39 5.46 -
  YoY % -109.56% 30.47% -34.97% 28.77% 33.03% -19.60% -
  Horiz. % -11.17% 116.85% 89.56% 137.73% 106.96% 80.40% 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 0.68 1.17 1.75 1.18 1.72 2.66 2.84 -21.19%
  YoY % -41.88% -33.14% 48.31% -31.40% -35.34% -6.34% -
  Horiz. % 23.94% 41.20% 61.62% 41.55% 60.56% 93.66% 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.
 


 

325  299  585  1087 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.0450.00 
 MLAB 0.065+0.02 
 DGB 0.1650.00 
 HSI-H8F 0.415+0.02 
 HSI-C7K 0.325-0.015 
 VELESTO 0.385+0.005 
 ISTONE 0.205-0.02 
 IFCAMSC 0.535+0.005 
Partners & Brokers