Highlights

[DKSH] YoY Quarter Result on 2015-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 25-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     -18.06%    YoY -     -30.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,442,464 1,393,697 1,354,890 1,372,006 1,361,014 1,277,148 1,216,329 2.88%
  YoY % 3.50% 2.86% -1.25% 0.81% 6.57% 5.00% -
  Horiz. % 118.59% 114.58% 111.39% 112.80% 111.90% 105.00% 100.00%
PBT 19,088 22,470 27,368 13,787 19,753 22,716 21,605 -2.04%
  YoY % -15.05% -17.90% 98.51% -30.20% -13.04% 5.14% -
  Horiz. % 88.35% 104.00% 126.67% 63.81% 91.43% 105.14% 100.00%
Tax -5,035 -6,113 -6,951 -3,770 -5,296 -3,766 -6,879 -5.07%
  YoY % 17.63% 12.06% -84.38% 28.81% -40.63% 45.25% -
  Horiz. % 73.19% 88.86% 101.05% 54.80% 76.99% 54.75% 100.00%
NP 14,053 16,357 20,417 10,017 14,457 18,950 14,726 -0.78%
  YoY % -14.09% -19.89% 103.82% -30.71% -23.71% 28.68% -
  Horiz. % 95.43% 111.08% 138.65% 68.02% 98.17% 128.68% 100.00%
NP to SH 14,053 16,357 20,417 10,017 14,457 17,835 13,682 0.45%
  YoY % -14.09% -19.89% 103.82% -30.71% -18.94% 30.35% -
  Horiz. % 102.71% 119.55% 149.23% 73.21% 105.66% 130.35% 100.00%
Tax Rate 26.38 % 27.21 % 25.40 % 27.34 % 26.81 % 16.58 % 31.84 % -3.09%
  YoY % -3.05% 7.13% -7.10% 1.98% 61.70% -47.93% -
  Horiz. % 82.85% 85.46% 79.77% 85.87% 84.20% 52.07% 100.00%
Total Cost 1,428,411 1,377,340 1,334,473 1,361,989 1,346,557 1,258,198 1,201,603 2.92%
  YoY % 3.71% 3.21% -2.02% 1.15% 7.02% 4.71% -
  Horiz. % 118.88% 114.63% 111.06% 113.35% 112.06% 104.71% 100.00%
Net Worth 577,233 469,505 512,278 480,935 441,663 302,248 242,683 15.53%
  YoY % 22.94% -8.35% 6.52% 8.89% 46.13% 24.54% -
  Horiz. % 237.85% 193.46% 211.09% 198.17% 181.99% 124.54% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 15,765 14,977 14,977 - 35,473 18,134 11,036 6.12%
  YoY % 5.26% 0.00% 0.00% 0.00% 95.61% 64.32% -
  Horiz. % 142.86% 135.71% 135.71% 0.00% 321.43% 164.32% 100.00%
Div Payout % 112.19 % 91.57 % 73.36 % - % 245.37 % 101.68 % 80.66 % 5.65%
  YoY % 22.52% 24.82% 0.00% 0.00% 141.32% 26.06% -
  Horiz. % 139.09% 113.53% 90.95% 0.00% 304.20% 126.06% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 577,233 469,505 512,278 480,935 441,663 302,248 242,683 15.53%
  YoY % 22.94% -8.35% 6.52% 8.89% 46.13% 24.54% -
  Horiz. % 237.85% 193.46% 211.09% 198.17% 181.99% 124.54% 100.00%
NOSH 157,658 157,658 157,658 157,658 157,658 157,692 157,658 -
  YoY % 0.00% 0.00% 0.00% 0.00% -0.02% 0.02% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.02% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.97 % 1.17 % 1.51 % 0.73 % 1.06 % 1.48 % 1.21 % -3.62%
  YoY % -17.09% -22.52% 106.85% -31.13% -28.38% 22.31% -
  Horiz. % 80.17% 96.69% 124.79% 60.33% 87.60% 122.31% 100.00%
ROE 2.43 % 3.48 % 3.99 % 2.08 % 3.27 % 5.90 % 5.64 % -13.09%
  YoY % -30.17% -12.78% 91.83% -36.39% -44.58% 4.61% -
  Horiz. % 43.09% 61.70% 70.74% 36.88% 57.98% 104.61% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 914.93 884.00 859.39 870.24 863.27 809.90 771.50 2.88%
  YoY % 3.50% 2.86% -1.25% 0.81% 6.59% 4.98% -
  Horiz. % 118.59% 114.58% 111.39% 112.80% 111.90% 104.98% 100.00%
EPS 8.91 10.37 12.95 6.35 9.17 11.31 8.68 0.44%
  YoY % -14.08% -19.92% 103.94% -30.75% -18.92% 30.30% -
  Horiz. % 102.65% 119.47% 149.19% 73.16% 105.65% 130.30% 100.00%
DPS 10.00 9.50 9.50 0.00 22.50 11.50 7.00 6.12%
  YoY % 5.26% 0.00% 0.00% 0.00% 95.65% 64.29% -
  Horiz. % 142.86% 135.71% 135.71% 0.00% 321.43% 164.29% 100.00%
NAPS 3.6613 2.9780 3.2493 3.0505 2.8014 1.9167 1.5393 15.53%
  YoY % 22.94% -8.35% 6.52% 8.89% 46.16% 24.52% -
  Horiz. % 237.85% 193.46% 211.09% 198.17% 181.99% 124.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 914.93 884.00 859.39 870.24 863.27 810.07 771.50 2.88%
  YoY % 3.50% 2.86% -1.25% 0.81% 6.57% 5.00% -
  Horiz. % 118.59% 114.58% 111.39% 112.80% 111.90% 105.00% 100.00%
EPS 8.91 10.37 12.95 6.35 9.17 11.31 8.68 0.44%
  YoY % -14.08% -19.92% 103.94% -30.75% -18.92% 30.30% -
  Horiz. % 102.65% 119.47% 149.19% 73.16% 105.65% 130.30% 100.00%
DPS 10.00 9.50 9.50 0.00 22.50 11.50 7.00 6.12%
  YoY % 5.26% 0.00% 0.00% 0.00% 95.65% 64.29% -
  Horiz. % 142.86% 135.71% 135.71% 0.00% 321.43% 164.29% 100.00%
NAPS 3.6613 2.9780 3.2493 3.0505 2.8014 1.9171 1.5393 15.53%
  YoY % 22.94% -8.35% 6.52% 8.89% 46.13% 24.54% -
  Horiz. % 237.85% 193.46% 211.09% 198.17% 181.99% 124.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 3.3800 4.9000 3.6800 5.0000 8.2800 5.0300 2.1200 -
P/RPS 0.37 0.55 0.43 0.57 0.96 0.62 0.27 5.39%
  YoY % -32.73% 27.91% -24.56% -40.62% 54.84% 129.63% -
  Horiz. % 137.04% 203.70% 159.26% 211.11% 355.56% 229.63% 100.00%
P/EPS 37.92 47.23 28.42 78.70 90.30 44.47 24.43 7.60%
  YoY % -19.71% 66.19% -63.89% -12.85% 103.06% 82.03% -
  Horiz. % 155.22% 193.33% 116.33% 322.14% 369.63% 182.03% 100.00%
EY 2.64 2.12 3.52 1.27 1.11 2.25 4.09 -7.03%
  YoY % 24.53% -39.77% 177.17% 14.41% -50.67% -44.99% -
  Horiz. % 64.55% 51.83% 86.06% 31.05% 27.14% 55.01% 100.00%
DY 2.96 1.94 2.58 0.00 2.72 2.29 3.30 -1.80%
  YoY % 52.58% -24.81% 0.00% 0.00% 18.78% -30.61% -
  Horiz. % 89.70% 58.79% 78.18% 0.00% 82.42% 69.39% 100.00%
P/NAPS 0.92 1.65 1.13 1.64 2.96 2.62 1.38 -6.53%
  YoY % -44.24% 46.02% -31.10% -44.59% 12.98% 89.86% -
  Horiz. % 66.67% 119.57% 81.88% 118.84% 214.49% 189.86% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 08/08/18 09/08/17 23/08/16 25/08/15 26/08/14 28/08/13 24/08/12 -
Price 3.9000 5.0000 4.6000 4.0000 6.5600 5.0700 2.0500 -
P/RPS 0.43 0.57 0.54 0.46 0.76 0.63 0.27 8.06%
  YoY % -24.56% 5.56% 17.39% -39.47% 20.63% 133.33% -
  Horiz. % 159.26% 211.11% 200.00% 170.37% 281.48% 233.33% 100.00%
P/EPS 43.75 48.19 35.52 62.96 71.54 44.83 23.62 10.81%
  YoY % -9.21% 35.67% -43.58% -11.99% 59.58% 89.80% -
  Horiz. % 185.22% 204.02% 150.38% 266.55% 302.88% 189.80% 100.00%
EY 2.29 2.07 2.82 1.59 1.40 2.23 4.23 -9.72%
  YoY % 10.63% -26.60% 77.36% 13.57% -37.22% -47.28% -
  Horiz. % 54.14% 48.94% 66.67% 37.59% 33.10% 52.72% 100.00%
DY 2.56 1.90 2.07 0.00 3.43 2.27 3.41 -4.66%
  YoY % 34.74% -8.21% 0.00% 0.00% 51.10% -33.43% -
  Horiz. % 75.07% 55.72% 60.70% 0.00% 100.59% 66.57% 100.00%
P/NAPS 1.07 1.68 1.42 1.31 2.34 2.65 1.33 -3.56%
  YoY % -36.31% 18.31% 8.40% -44.02% -11.70% 99.25% -
  Horiz. % 80.45% 126.32% 106.77% 98.50% 175.94% 199.25% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
4. Jaks Resources - An excellent joint venture deal with CPECC DK66
5. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers