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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

340  263  426  1270 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 VC 0.05+0.02 
 CAREPLS 0.275+0.05 
 SAPNRG 0.08+0.005 
 HSI-H8M 0.64-0.025 
 EKOVEST 0.380.00 
 HSI-C9J 0.185+0.005 
 SANICHI 0.0450.00 
 REACH 0.040.00 
 HIBISCS 0.31-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers