Highlights

[DKSH] YoY Cumulative Quarter Result on 2013-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     152.37%    YoY -     19.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 2,687,687 2,791,138 2,648,027 2,520,688 2,340,031 2,126,426 1,894,095 6.00%
  YoY % -3.71% 5.40% 5.05% 7.72% 10.05% 12.27% -
  Horiz. % 141.90% 147.36% 139.80% 133.08% 123.54% 112.27% 100.00%
PBT 43,047 30,598 37,687 37,373 38,066 34,154 13,450 21.37%
  YoY % 40.69% -18.81% 0.84% -1.82% 11.45% 153.93% -
  Horiz. % 320.05% 227.49% 280.20% 277.87% 283.02% 253.93% 100.00%
Tax -11,360 -8,356 -9,731 -5,656 -11,623 -9,404 -4,488 16.72%
  YoY % -35.95% 14.13% -72.05% 51.34% -23.60% -109.54% -
  Horiz. % 253.12% 186.19% 216.82% 126.02% 258.98% 209.54% 100.00%
NP 31,687 22,242 27,956 31,717 26,443 24,750 8,962 23.40%
  YoY % 42.46% -20.44% -11.86% 19.94% 6.84% 176.17% -
  Horiz. % 353.57% 248.18% 311.94% 353.91% 295.06% 276.17% 100.00%
NP to SH 31,687 22,242 27,956 29,540 24,637 22,438 7,178 28.05%
  YoY % 42.46% -20.44% -5.36% 19.90% 9.80% 212.59% -
  Horiz. % 441.45% 309.86% 389.47% 411.54% 343.23% 312.59% 100.00%
Tax Rate 26.39 % 27.31 % 25.82 % 15.13 % 30.53 % 27.53 % 33.37 % -3.83%
  YoY % -3.37% 5.77% 70.65% -50.44% 10.90% -17.50% -
  Horiz. % 79.08% 81.84% 77.37% 45.34% 91.49% 82.50% 100.00%
Total Cost 2,656,000 2,768,896 2,620,071 2,488,971 2,313,588 2,101,676 1,885,133 5.87%
  YoY % -4.08% 5.68% 5.27% 7.58% 10.08% 11.49% -
  Horiz. % 140.89% 146.88% 138.99% 132.03% 122.73% 111.49% 100.00%
Net Worth 512,278 480,935 441,663 302,130 242,683 200,409 163,927 20.89%
  YoY % 6.52% 8.89% 46.18% 24.50% 21.09% 22.25% -
  Horiz. % 312.50% 293.38% 269.43% 184.31% 148.04% 122.25% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 14,977 - 35,473 18,127 11,036 7,094 5,434 18.39%
  YoY % 0.00% 0.00% 95.69% 64.26% 55.55% 30.56% -
  Horiz. % 275.61% 0.00% 652.76% 333.57% 203.08% 130.56% 100.00%
Div Payout % 47.27 % - % 126.89 % 61.37 % 44.79 % 31.62 % 75.71 % -7.54%
  YoY % 0.00% 0.00% 106.76% 37.02% 41.65% -58.24% -
  Horiz. % 62.44% 0.00% 167.60% 81.06% 59.16% 41.76% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 512,278 480,935 441,663 302,130 242,683 200,409 163,927 20.89%
  YoY % 6.52% 8.89% 46.18% 24.50% 21.09% 22.25% -
  Horiz. % 312.50% 293.38% 269.43% 184.31% 148.04% 122.25% 100.00%
NOSH 157,658 157,658 157,658 157,630 157,658 157,665 157,516 0.01%
  YoY % 0.00% 0.00% 0.02% -0.02% -0.01% 0.09% -
  Horiz. % 100.09% 100.09% 100.09% 100.07% 100.09% 100.09% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.18 % 0.80 % 1.06 % 1.26 % 1.13 % 1.16 % 0.47 % 16.57%
  YoY % 47.50% -24.53% -15.87% 11.50% -2.59% 146.81% -
  Horiz. % 251.06% 170.21% 225.53% 268.09% 240.43% 246.81% 100.00%
ROE 6.19 % 4.62 % 6.33 % 9.78 % 10.15 % 11.20 % 4.38 % 5.93%
  YoY % 33.98% -27.01% -35.28% -3.65% -9.38% 155.71% -
  Horiz. % 141.32% 105.48% 144.52% 223.29% 231.74% 255.71% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1,704.76 1,770.37 1,679.60 1,599.11 1,484.24 1,348.69 1,202.47 5.98%
  YoY % -3.71% 5.40% 5.03% 7.74% 10.05% 12.16% -
  Horiz. % 141.77% 147.23% 139.68% 132.99% 123.43% 112.16% 100.00%
EPS 20.10 14.11 17.73 18.74 15.63 14.23 4.51 28.25%
  YoY % 42.45% -20.42% -5.39% 19.90% 9.84% 215.52% -
  Horiz. % 445.68% 312.86% 393.13% 415.52% 346.56% 315.52% 100.00%
DPS 9.50 0.00 22.50 11.50 7.00 4.50 3.45 18.37%
  YoY % 0.00% 0.00% 95.65% 64.29% 55.56% 30.43% -
  Horiz. % 275.36% 0.00% 652.17% 333.33% 202.90% 130.43% 100.00%
NAPS 3.2493 3.0505 2.8014 1.9167 1.5393 1.2711 1.0407 20.87%
  YoY % 6.52% 8.89% 46.16% 24.52% 21.10% 22.14% -
  Horiz. % 312.22% 293.12% 269.18% 184.17% 147.91% 122.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1,704.76 1,770.37 1,679.60 1,598.83 1,484.24 1,348.76 1,201.39 6.00%
  YoY % -3.71% 5.40% 5.05% 7.72% 10.04% 12.27% -
  Horiz. % 141.90% 147.36% 139.80% 133.08% 123.54% 112.27% 100.00%
EPS 20.10 14.11 17.73 18.74 15.63 14.23 4.55 28.07%
  YoY % 42.45% -20.42% -5.39% 19.90% 9.84% 212.75% -
  Horiz. % 441.76% 310.11% 389.67% 411.87% 343.52% 312.75% 100.00%
DPS 9.50 0.00 22.50 11.50 7.00 4.50 3.45 18.37%
  YoY % 0.00% 0.00% 95.65% 64.29% 55.56% 30.43% -
  Horiz. % 275.36% 0.00% 652.17% 333.33% 202.90% 130.43% 100.00%
NAPS 3.2493 3.0505 2.8014 1.9164 1.5393 1.2712 1.0398 20.89%
  YoY % 6.52% 8.89% 46.18% 24.50% 21.09% 22.25% -
  Horiz. % 312.49% 293.37% 269.42% 184.30% 148.04% 122.25% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.6800 5.0000 8.2800 5.0300 2.1200 1.4700 0.9000 -
P/RPS 0.22 0.28 0.49 0.31 0.14 0.11 0.07 21.01%
  YoY % -21.43% -42.86% 58.06% 121.43% 27.27% 57.14% -
  Horiz. % 314.29% 400.00% 700.00% 442.86% 200.00% 157.14% 100.00%
P/EPS 18.31 35.44 46.70 26.84 13.57 10.33 19.75 -1.25%
  YoY % -48.34% -24.11% 73.99% 97.79% 31.36% -47.70% -
  Horiz. % 92.71% 179.44% 236.46% 135.90% 68.71% 52.30% 100.00%
EY 5.46 2.82 2.14 3.73 7.37 9.68 5.06 1.27%
  YoY % 93.62% 31.78% -42.63% -49.39% -23.86% 91.30% -
  Horiz. % 107.91% 55.73% 42.29% 73.72% 145.65% 191.30% 100.00%
DY 2.58 0.00 2.72 2.29 3.30 3.06 3.83 -6.37%
  YoY % 0.00% 0.00% 18.78% -30.61% 7.84% -20.10% -
  Horiz. % 67.36% 0.00% 71.02% 59.79% 86.16% 79.90% 100.00%
P/NAPS 1.13 1.64 2.96 2.62 1.38 1.16 0.86 4.65%
  YoY % -31.10% -44.59% 12.98% 89.86% 18.97% 34.88% -
  Horiz. % 131.40% 190.70% 344.19% 304.65% 160.47% 134.88% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 25/08/15 26/08/14 28/08/13 24/08/12 26/08/11 20/08/10 -
Price 4.6000 4.0000 6.5600 5.0700 2.0500 1.4600 0.7000 -
P/RPS 0.27 0.23 0.39 0.32 0.14 0.11 0.06 28.46%
  YoY % 17.39% -41.03% 21.87% 128.57% 27.27% 83.33% -
  Horiz. % 450.00% 383.33% 650.00% 533.33% 233.33% 183.33% 100.00%
P/EPS 22.89 28.35 37.00 27.05 13.12 10.26 15.36 6.87%
  YoY % -19.26% -23.38% 36.78% 106.17% 27.88% -33.20% -
  Horiz. % 149.02% 184.57% 240.89% 176.11% 85.42% 66.80% 100.00%
EY 4.37 3.53 2.70 3.70 7.62 9.75 6.51 -6.42%
  YoY % 23.80% 30.74% -27.03% -51.44% -21.85% 49.77% -
  Horiz. % 67.13% 54.22% 41.47% 56.84% 117.05% 149.77% 100.00%
DY 2.07 0.00 3.43 2.27 3.41 3.08 4.93 -13.45%
  YoY % 0.00% 0.00% 51.10% -33.43% 10.71% -37.53% -
  Horiz. % 41.99% 0.00% 69.57% 46.04% 69.17% 62.47% 100.00%
P/NAPS 1.42 1.31 2.34 2.65 1.33 1.15 0.67 13.32%
  YoY % 8.40% -44.02% -11.70% 99.25% 15.65% 71.64% -
  Horiz. % 211.94% 195.52% 349.25% 395.52% 198.51% 171.64% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

230  628  603  1055 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 HPPHB 0.90+0.19 
 DNEX 0.265+0.04 
 AT 0.185+0.01 
 FINTEC 0.08+0.005 
 VSOLAR 0.04+0.005 
 KSTAR 0.26-0.06 
 PNEPCB 0.335+0.005 
 DNEX-WD 0.05+0.015 
 PERMAJU 0.165-0.005 

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