Highlights

[DKSH] YoY 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 -     52.37%    YoY -     30.35%
Quarter Report


View:


Show?  YoY % Horiz. %

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 1,354,890 1,372,006 1,361,014 1,277,148 1,216,329 1,055,114 951,153 6.07%
  YoY % -1.25% 0.81% 6.57% 5.00% 15.28% 10.93% -
  Horiz. % 142.45% 144.25% 143.09% 134.27% 127.88% 110.93% 100.00%
PBT 27,368 13,787 19,753 22,716 21,605 18,217 7,901 22.98%
  YoY % 98.51% -30.20% -13.04% 5.14% 18.60% 130.57% -
  Horiz. % 346.39% 174.50% 250.01% 287.51% 273.45% 230.57% 100.00%
Tax -6,951 -3,770 -5,296 -3,766 -6,879 -5,116 -2,212 21.00%
  YoY % -84.38% 28.81% -40.63% 45.25% -34.46% -131.28% -
  Horiz. % 314.24% 170.43% 239.42% 170.25% 310.99% 231.28% 100.00%
NP 20,417 10,017 14,457 18,950 14,726 13,101 5,689 23.71%
  YoY % 103.82% -30.71% -23.71% 28.68% 12.40% 130.29% -
  Horiz. % 358.89% 176.08% 254.12% 333.10% 258.85% 230.29% 100.00%
NP to SH 20,417 10,017 14,457 17,835 13,682 11,823 4,649 27.94%
  YoY % 103.82% -30.71% -18.94% 30.35% 15.72% 154.31% -
  Horiz. % 439.17% 215.47% 310.97% 383.63% 294.30% 254.31% 100.00%
Tax Rate 25.40 % 27.34 % 26.81 % 16.58 % 31.84 % 28.08 % 28.00 % -1.61%
  YoY % -7.10% 1.98% 61.70% -47.93% 13.39% 0.29% -
  Horiz. % 90.71% 97.64% 95.75% 59.21% 113.71% 100.29% 100.00%
Total Cost 1,334,473 1,361,989 1,346,557 1,258,198 1,201,603 1,042,013 945,464 5.91%
  YoY % -2.02% 1.15% 7.02% 4.71% 15.32% 10.21% -
  Horiz. % 141.14% 144.06% 142.42% 133.08% 127.09% 110.21% 100.00%
Net Worth 512,278 480,935 441,663 302,248 242,683 200,358 164,104 20.87%
  YoY % 6.52% 8.89% 46.13% 24.54% 21.12% 22.09% -
  Horiz. % 312.17% 293.07% 269.13% 184.18% 147.88% 122.09% 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 18,134 11,036 7,093 5,440 18.37%
  YoY % 0.00% 0.00% 95.61% 64.32% 55.59% 30.38% -
  Horiz. % 275.31% 0.00% 652.05% 333.34% 202.86% 130.38% 100.00%
Div Payout % 73.36 % - % 245.37 % 101.68 % 80.66 % 59.99 % 117.02 % -7.48%
  YoY % 0.00% 0.00% 141.32% 26.06% 34.46% -48.74% -
  Horiz. % 62.69% 0.00% 209.68% 86.89% 68.93% 51.26% 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 512,278 480,935 441,663 302,248 242,683 200,358 164,104 20.87%
  YoY % 6.52% 8.89% 46.13% 24.54% 21.12% 22.09% -
  Horiz. % 312.17% 293.07% 269.13% 184.18% 147.88% 122.09% 100.00%
NOSH 157,658 157,658 157,658 157,692 157,658 157,625 157,687 -0.00%
  YoY % 0.00% 0.00% -0.02% 0.02% 0.02% -0.04% -
  Horiz. % 99.98% 99.98% 99.98% 100.00% 99.98% 99.96% 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 1.51 % 0.73 % 1.06 % 1.48 % 1.21 % 1.24 % 0.60 % 16.61%
  YoY % 106.85% -31.13% -28.38% 22.31% -2.42% 106.67% -
  Horiz. % 251.67% 121.67% 176.67% 246.67% 201.67% 206.67% 100.00%
ROE 3.99 % 2.08 % 3.27 % 5.90 % 5.64 % 5.90 % 2.83 % 5.89%
  YoY % 91.83% -36.39% -44.58% 4.61% -4.41% 108.48% -
  Horiz. % 140.99% 73.50% 115.55% 208.48% 199.29% 208.48% 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 859.39 870.24 863.27 809.90 771.50 669.38 603.19 6.07%
  YoY % -1.25% 0.81% 6.59% 4.98% 15.26% 10.97% -
  Horiz. % 142.47% 144.27% 143.12% 134.27% 127.90% 110.97% 100.00%
EPS 12.95 6.35 9.17 11.31 8.68 7.50 2.94 28.00%
  YoY % 103.94% -30.75% -18.92% 30.30% 15.73% 155.10% -
  Horiz. % 440.48% 215.99% 311.90% 384.69% 295.24% 255.10% 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 859.39 870.24 863.27 810.07 771.50 669.24 603.30 6.07%
  YoY % -1.25% 0.81% 6.57% 5.00% 15.28% 10.93% -
  Horiz. % 142.45% 144.25% 143.09% 134.27% 127.88% 110.93% 100.00%
EPS 12.95 6.35 9.17 11.31 8.68 7.50 2.95 27.93%
  YoY % 103.94% -30.75% -18.92% 30.30% 15.73% 154.24% -
  Horiz. % 438.98% 215.25% 310.85% 383.39% 294.24% 254.24% 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 1.9171 1.5393 1.2708 1.0409 20.87%
  YoY % 6.52% 8.89% 46.13% 24.54% 21.13% 22.09% -
  Horiz. % 312.16% 293.06% 269.13% 184.18% 147.88% 122.09% 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 0.43 0.57 0.96 0.62 0.27 0.22 0.15 19.17%
  YoY % -24.56% -40.62% 54.84% 129.63% 22.73% 46.67% -
  Horiz. % 286.67% 380.00% 640.00% 413.33% 180.00% 146.67% 100.00%
P/EPS 28.42 78.70 90.30 44.47 24.43 19.60 30.53 -1.19%
  YoY % -63.89% -12.85% 103.06% 82.03% 24.64% -35.80% -
  Horiz. % 93.09% 257.78% 295.77% 145.66% 80.02% 64.20% 100.00%
EY 3.52 1.27 1.11 2.25 4.09 5.10 3.28 1.18%
  YoY % 177.17% 14.41% -50.67% -44.99% -19.80% 55.49% -
  Horiz. % 107.32% 38.72% 33.84% 68.60% 124.70% 155.49% 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 0.54 0.46 0.76 0.63 0.27 0.22 0.12 28.46%
  YoY % 17.39% -39.47% 20.63% 133.33% 22.73% 83.33% -
  Horiz. % 450.00% 383.33% 633.33% 525.00% 225.00% 183.33% 100.00%
P/EPS 35.52 62.96 71.54 44.83 23.62 19.46 23.74 6.94%
  YoY % -43.58% -11.99% 59.58% 89.80% 21.38% -18.03% -
  Horiz. % 149.62% 265.21% 301.35% 188.84% 99.49% 81.97% 100.00%
EY 2.82 1.59 1.40 2.23 4.23 5.14 4.21 -6.45%
  YoY % 77.36% 13.57% -37.22% -47.28% -17.70% 22.09% -
  Horiz. % 66.98% 37.77% 33.25% 52.97% 100.48% 122.09% 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
 
 

210  601  539  1100 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.73+0.13 
 VSOLAR 0.0350.00 
 ASB 0.185+0.02 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 MAHSING 1.02-0.02 
 XOX 0.1050.00 
 KANGER 0.1750.00 
 AT 0.085+0.005 
 SAPNRG 0.100.00 

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