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.
 


 

154  155  429  1565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.115+0.015 
 ARMADA 0.530.00 
 HSI-H8F 0.295+0.045 
 ALAM-WA 0.06+0.01 
 HSI-C7F 0.22-0.05 
 SAPNRG 0.2950.00 
 MTAG 0.58+0.01 
 FPGROUP 0.56+0.015 
 HSI-C7J 0.125-0.02 
 K1 0.235+0.01 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers