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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers