Highlights

[DKSH] YoY Cumulative 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 -     -80.09%    YoY -     -10.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 1,562,675 1,455,673 1,369,668 1,332,797 1,419,132 1,287,013 1,243,540 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 831 14,480 13,509 15,679 16,811 17,934 14,657 -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 -1,449 -3,672 -3,463 -4,409 -4,586 -4,435 -1,890 -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 -618 10,808 10,046 11,270 12,225 13,499 12,767 -
  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 -618 10,808 10,046 11,270 12,225 13,499 11,705 -
  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 1,563,293 1,444,865 1,359,622 1,321,527 1,406,907 1,273,514 1,230,773 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 -0.10 % 1.87 % 2.15 % 2.22 % 2.52 % 2.92 % 3.87 % -
  YoY % -105.35% -13.02% -3.15% -11.90% -13.70% -24.55% -
  Horiz. % -2.58% 48.32% 55.56% 57.36% 65.12% 75.45% 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 991.18 923.31 868.76 845.37 900.13 816.33 788.30 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 -0.39 6.86 6.37 7.15 7.75 8.56 7.42 -
  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 991.18 923.31 868.76 845.37 900.13 816.33 788.76 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 -0.39 6.86 6.37 7.15 7.75 8.56 7.42 -
  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 1.9197 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 0.24 0.42 0.54 0.47 0.59 1.10 0.41 -8.53%
  YoY % -42.86% -22.22% 14.89% -20.34% -46.36% 168.29% -
  Horiz. % 58.54% 102.44% 131.71% 114.63% 143.90% 268.29% 100.00%
P/EPS -596.96 56.16 73.60 55.96 68.61 105.11 43.80 -
  YoY % -1,162.96% -23.70% 31.52% -18.44% -34.73% 139.98% -
  Horiz. % -1,362.92% 128.22% 168.04% 127.76% 156.64% 239.98% 100.00%
EY -0.17 1.78 1.36 1.79 1.46 0.95 2.28 -
  YoY % -109.55% 30.88% -24.02% 22.60% 53.68% -58.33% -
  Horiz. % -7.46% 78.07% 59.65% 78.51% 64.04% 41.67% 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 0.26 0.47 0.60 0.45 0.59 0.96 0.69 -15.01%
  YoY % -44.68% -21.67% 33.33% -23.73% -38.54% 39.13% -
  Horiz. % 37.68% 68.12% 86.96% 65.22% 85.51% 139.13% 100.00%
P/EPS -658.18 62.72 81.76 53.16 68.48 91.21 73.32 -
  YoY % -1,149.39% -23.29% 53.80% -22.37% -24.92% 24.40% -
  Horiz. % -897.68% 85.54% 111.51% 72.50% 93.40% 124.40% 100.00%
EY -0.15 1.59 1.22 1.88 1.46 1.10 1.36 -
  YoY % -109.43% 30.33% -35.11% 28.77% 32.73% -19.12% -
  Horiz. % -11.03% 116.91% 89.71% 138.24% 107.35% 80.88% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.170.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.7950.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers