Highlights

[DKSH] YoY Quarter Result on 2012-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 24-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     24.89%    YoY -     15.72%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,372,006 1,361,014 1,277,148 1,216,329 1,055,114 951,153 871,503 7.85%
  YoY % 0.81% 6.57% 5.00% 15.28% 10.93% 9.14% -
  Horiz. % 157.43% 156.17% 146.55% 139.57% 121.07% 109.14% 100.00%
PBT 13,787 19,753 22,716 21,605 18,217 7,901 5,693 15.88%
  YoY % -30.20% -13.04% 5.14% 18.60% 130.57% 38.78% -
  Horiz. % 242.17% 346.97% 399.02% 379.50% 319.99% 138.78% 100.00%
Tax -3,770 -5,296 -3,766 -6,879 -5,116 -2,212 -1,407 17.84%
  YoY % 28.81% -40.63% 45.25% -34.46% -131.28% -57.21% -
  Horiz. % 267.95% 376.40% 267.66% 488.91% 363.61% 157.21% 100.00%
NP 10,017 14,457 18,950 14,726 13,101 5,689 4,286 15.19%
  YoY % -30.71% -23.71% 28.68% 12.40% 130.29% 32.73% -
  Horiz. % 233.71% 337.31% 442.14% 343.58% 305.67% 132.73% 100.00%
NP to SH 10,017 14,457 17,835 13,682 11,823 4,649 3,536 18.94%
  YoY % -30.71% -18.94% 30.35% 15.72% 154.31% 31.48% -
  Horiz. % 283.29% 408.85% 504.38% 386.93% 334.36% 131.48% 100.00%
Tax Rate 27.34 % 26.81 % 16.58 % 31.84 % 28.08 % 28.00 % 24.71 % 1.70%
  YoY % 1.98% 61.70% -47.93% 13.39% 0.29% 13.31% -
  Horiz. % 110.64% 108.50% 67.10% 128.85% 113.64% 113.31% 100.00%
Total Cost 1,361,989 1,346,557 1,258,198 1,201,603 1,042,013 945,464 867,217 7.81%
  YoY % 1.15% 7.02% 4.71% 15.32% 10.21% 9.02% -
  Horiz. % 157.05% 155.27% 145.08% 138.56% 120.16% 109.02% 100.00%
Net Worth 480,935 441,663 302,248 242,683 200,358 164,104 156,594 20.55%
  YoY % 8.89% 46.13% 24.54% 21.12% 22.09% 4.80% -
  Horiz. % 307.12% 282.04% 193.01% 154.98% 127.95% 104.80% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - 35,473 18,134 11,036 7,093 5,440 4,735 -
  YoY % 0.00% 95.61% 64.32% 55.59% 30.38% 14.88% -
  Horiz. % 0.00% 749.05% 382.93% 233.04% 149.78% 114.88% 100.00%
Div Payout % - % 245.37 % 101.68 % 80.66 % 59.99 % 117.02 % 133.93 % -
  YoY % 0.00% 141.32% 26.06% 34.46% -48.74% -12.63% -
  Horiz. % 0.00% 183.21% 75.92% 60.23% 44.79% 87.37% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 480,935 441,663 302,248 242,683 200,358 164,104 156,594 20.55%
  YoY % 8.89% 46.13% 24.54% 21.12% 22.09% 4.80% -
  Horiz. % 307.12% 282.04% 193.01% 154.98% 127.95% 104.80% 100.00%
NOSH 157,658 157,658 157,692 157,658 157,625 157,687 157,857 -0.02%
  YoY % 0.00% -0.02% 0.02% 0.02% -0.04% -0.11% -
  Horiz. % 99.87% 99.87% 99.90% 99.87% 99.85% 99.89% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.73 % 1.06 % 1.48 % 1.21 % 1.24 % 0.60 % 0.49 % 6.87%
  YoY % -31.13% -28.38% 22.31% -2.42% 106.67% 22.45% -
  Horiz. % 148.98% 216.33% 302.04% 246.94% 253.06% 122.45% 100.00%
ROE 2.08 % 3.27 % 5.90 % 5.64 % 5.90 % 2.83 % 2.26 % -1.37%
  YoY % -36.39% -44.58% 4.61% -4.41% 108.48% 25.22% -
  Horiz. % 92.04% 144.69% 261.06% 249.56% 261.06% 125.22% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 870.24 863.27 809.90 771.50 669.38 603.19 552.08 7.88%
  YoY % 0.81% 6.59% 4.98% 15.26% 10.97% 9.26% -
  Horiz. % 157.63% 156.37% 146.70% 139.74% 121.25% 109.26% 100.00%
EPS 6.35 9.17 11.31 8.68 7.50 2.94 2.24 18.96%
  YoY % -30.75% -18.92% 30.30% 15.73% 155.10% 31.25% -
  Horiz. % 283.48% 409.38% 504.91% 387.50% 334.82% 131.25% 100.00%
DPS 0.00 22.50 11.50 7.00 4.50 3.45 3.00 -
  YoY % 0.00% 95.65% 64.29% 55.56% 30.43% 15.00% -
  Horiz. % 0.00% 750.00% 383.33% 233.33% 150.00% 115.00% 100.00%
NAPS 3.0505 2.8014 1.9167 1.5393 1.2711 1.0407 0.9920 20.58%
  YoY % 8.89% 46.16% 24.52% 21.10% 22.14% 4.91% -
  Horiz. % 307.51% 282.40% 193.22% 155.17% 128.14% 104.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 870.24 863.27 810.07 771.50 669.24 603.30 552.78 7.85%
  YoY % 0.81% 6.57% 5.00% 15.28% 10.93% 9.14% -
  Horiz. % 157.43% 156.17% 146.54% 139.57% 121.07% 109.14% 100.00%
EPS 6.35 9.17 11.31 8.68 7.50 2.95 2.24 18.96%
  YoY % -30.75% -18.92% 30.30% 15.73% 154.24% 31.70% -
  Horiz. % 283.48% 409.38% 504.91% 387.50% 334.82% 131.70% 100.00%
DPS 0.00 22.50 11.50 7.00 4.50 3.45 3.00 -
  YoY % 0.00% 95.65% 64.29% 55.56% 30.43% 15.00% -
  Horiz. % 0.00% 750.00% 383.33% 233.33% 150.00% 115.00% 100.00%
NAPS 3.0505 2.8014 1.9171 1.5393 1.2708 1.0409 0.9933 20.55%
  YoY % 8.89% 46.13% 24.54% 21.13% 22.09% 4.79% -
  Horiz. % 307.11% 282.03% 193.00% 154.97% 127.94% 104.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 5.0000 8.2800 5.0300 2.1200 1.4700 0.9000 0.6900 -
P/RPS 0.57 0.96 0.62 0.27 0.22 0.15 0.12 29.64%
  YoY % -40.62% 54.84% 129.63% 22.73% 46.67% 25.00% -
  Horiz. % 475.00% 800.00% 516.67% 225.00% 183.33% 125.00% 100.00%
P/EPS 78.70 90.30 44.47 24.43 19.60 30.53 30.80 16.92%
  YoY % -12.85% 103.06% 82.03% 24.64% -35.80% -0.88% -
  Horiz. % 255.52% 293.18% 144.38% 79.32% 63.64% 99.12% 100.00%
EY 1.27 1.11 2.25 4.09 5.10 3.28 3.25 -14.49%
  YoY % 14.41% -50.67% -44.99% -19.80% 55.49% 0.92% -
  Horiz. % 39.08% 34.15% 69.23% 125.85% 156.92% 100.92% 100.00%
DY 0.00 2.72 2.29 3.30 3.06 3.83 4.35 -
  YoY % 0.00% 18.78% -30.61% 7.84% -20.10% -11.95% -
  Horiz. % 0.00% 62.53% 52.64% 75.86% 70.34% 88.05% 100.00%
P/NAPS 1.64 2.96 2.62 1.38 1.16 0.86 0.70 15.24%
  YoY % -44.59% 12.98% 89.86% 18.97% 34.88% 22.86% -
  Horiz. % 234.29% 422.86% 374.29% 197.14% 165.71% 122.86% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 26/08/14 28/08/13 24/08/12 26/08/11 20/08/10 26/08/09 -
Price 4.0000 6.5600 5.0700 2.0500 1.4600 0.7000 0.6900 -
P/RPS 0.46 0.76 0.63 0.27 0.22 0.12 0.12 25.09%
  YoY % -39.47% 20.63% 133.33% 22.73% 83.33% 0.00% -
  Horiz. % 383.33% 633.33% 525.00% 225.00% 183.33% 100.00% 100.00%
P/EPS 62.96 71.54 44.83 23.62 19.46 23.74 30.80 12.65%
  YoY % -11.99% 59.58% 89.80% 21.38% -18.03% -22.92% -
  Horiz. % 204.42% 232.27% 145.55% 76.69% 63.18% 77.08% 100.00%
EY 1.59 1.40 2.23 4.23 5.14 4.21 3.25 -11.23%
  YoY % 13.57% -37.22% -47.28% -17.70% 22.09% 29.54% -
  Horiz. % 48.92% 43.08% 68.62% 130.15% 158.15% 129.54% 100.00%
DY 0.00 3.43 2.27 3.41 3.08 4.93 4.35 -
  YoY % 0.00% 51.10% -33.43% 10.71% -37.53% 13.33% -
  Horiz. % 0.00% 78.85% 52.18% 78.39% 70.80% 113.33% 100.00%
P/NAPS 1.31 2.34 2.65 1.33 1.15 0.67 0.70 11.00%
  YoY % -44.02% -11.70% 99.25% 15.65% 71.64% -4.29% -
  Horiz. % 187.14% 334.29% 378.57% 190.00% 164.29% 95.71% 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.
 


 

210  304  545  1200 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.285-0.12 
 EKOVEST 0.825-0.02 
 DRBHCOM 2.58-0.37 
 HSI-H6P 0.265+0.095 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 IWCITY 0.94-0.01 
 KNM 0.35-0.015 
 IRIS 0.160.00 
 MNC 0.080.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers