Highlights

[DKSH] YoY Quarter Result on 2016-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 23-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     81.16%    YoY -     103.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,573,529 1,442,464 1,393,697 1,354,890 1,372,006 1,361,014 1,277,148 3.54%
  YoY % 9.09% 3.50% 2.86% -1.25% 0.81% 6.57% -
  Horiz. % 123.21% 112.94% 109.13% 106.09% 107.43% 106.57% 100.00%
PBT 17,819 19,088 22,470 27,368 13,787 19,753 22,716 -3.96%
  YoY % -6.65% -15.05% -17.90% 98.51% -30.20% -13.04% -
  Horiz. % 78.44% 84.03% 98.92% 120.48% 60.69% 86.96% 100.00%
Tax -6,175 -5,035 -6,113 -6,951 -3,770 -5,296 -3,766 8.59%
  YoY % -22.64% 17.63% 12.06% -84.38% 28.81% -40.63% -
  Horiz. % 163.97% 133.70% 162.32% 184.57% 100.11% 140.63% 100.00%
NP 11,644 14,053 16,357 20,417 10,017 14,457 18,950 -7.79%
  YoY % -17.14% -14.09% -19.89% 103.82% -30.71% -23.71% -
  Horiz. % 61.45% 74.16% 86.32% 107.74% 52.86% 76.29% 100.00%
NP to SH 11,644 14,053 16,357 20,417 10,017 14,457 17,835 -6.86%
  YoY % -17.14% -14.09% -19.89% 103.82% -30.71% -18.94% -
  Horiz. % 65.29% 78.79% 91.71% 114.48% 56.16% 81.06% 100.00%
Tax Rate 34.65 % 26.38 % 27.21 % 25.40 % 27.34 % 26.81 % 16.58 % 13.07%
  YoY % 31.35% -3.05% 7.13% -7.10% 1.98% 61.70% -
  Horiz. % 208.99% 159.11% 164.11% 153.20% 164.90% 161.70% 100.00%
Total Cost 1,561,885 1,428,411 1,377,340 1,334,473 1,361,989 1,346,557 1,258,198 3.67%
  YoY % 9.34% 3.71% 3.21% -2.02% 1.15% 7.02% -
  Horiz. % 124.14% 113.53% 109.47% 106.06% 108.25% 107.02% 100.00%
Net Worth 592,242 577,233 469,505 512,278 480,935 441,663 302,248 11.86%
  YoY % 2.60% 22.94% -8.35% 6.52% 8.89% 46.13% -
  Horiz. % 195.95% 190.98% 155.34% 169.49% 159.12% 146.13% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 15,765 15,765 14,977 14,977 - 35,473 18,134 -2.30%
  YoY % 0.00% 5.26% 0.00% 0.00% 0.00% 95.61% -
  Horiz. % 86.94% 86.94% 82.59% 82.59% 0.00% 195.61% 100.00%
Div Payout % 135.40 % 112.19 % 91.57 % 73.36 % - % 245.37 % 101.68 % 4.89%
  YoY % 20.69% 22.52% 24.82% 0.00% 0.00% 141.32% -
  Horiz. % 133.16% 110.34% 90.06% 72.15% 0.00% 241.32% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 592,242 577,233 469,505 512,278 480,935 441,663 302,248 11.86%
  YoY % 2.60% 22.94% -8.35% 6.52% 8.89% 46.13% -
  Horiz. % 195.95% 190.98% 155.34% 169.49% 159.12% 146.13% 100.00%
NOSH 157,658 157,658 157,658 157,658 157,658 157,658 157,692 -0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.02% -
  Horiz. % 99.98% 99.98% 99.98% 99.98% 99.98% 99.98% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 0.74 % 0.97 % 1.17 % 1.51 % 0.73 % 1.06 % 1.48 % -10.91%
  YoY % -23.71% -17.09% -22.52% 106.85% -31.13% -28.38% -
  Horiz. % 50.00% 65.54% 79.05% 102.03% 49.32% 71.62% 100.00%
ROE 1.97 % 2.43 % 3.48 % 3.99 % 2.08 % 3.27 % 5.90 % -16.70%
  YoY % -18.93% -30.17% -12.78% 91.83% -36.39% -44.58% -
  Horiz. % 33.39% 41.19% 58.98% 67.63% 35.25% 55.42% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 998.06 914.93 884.00 859.39 870.24 863.27 809.90 3.54%
  YoY % 9.09% 3.50% 2.86% -1.25% 0.81% 6.59% -
  Horiz. % 123.23% 112.97% 109.15% 106.11% 107.45% 106.59% 100.00%
EPS 7.39 8.91 10.37 12.95 6.35 9.17 11.31 -6.84%
  YoY % -17.06% -14.08% -19.92% 103.94% -30.75% -18.92% -
  Horiz. % 65.34% 78.78% 91.69% 114.50% 56.15% 81.08% 100.00%
DPS 10.00 10.00 9.50 9.50 0.00 22.50 11.50 -2.30%
  YoY % 0.00% 5.26% 0.00% 0.00% 0.00% 95.65% -
  Horiz. % 86.96% 86.96% 82.61% 82.61% 0.00% 195.65% 100.00%
NAPS 3.7565 3.6613 2.9780 3.2493 3.0505 2.8014 1.9167 11.86%
  YoY % 2.60% 22.94% -8.35% 6.52% 8.89% 46.16% -
  Horiz. % 195.99% 191.02% 155.37% 169.53% 159.15% 146.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 998.06 914.93 884.00 859.39 870.24 863.27 810.07 3.54%
  YoY % 9.09% 3.50% 2.86% -1.25% 0.81% 6.57% -
  Horiz. % 123.21% 112.94% 109.13% 106.09% 107.43% 106.57% 100.00%
EPS 7.39 8.91 10.37 12.95 6.35 9.17 11.31 -6.84%
  YoY % -17.06% -14.08% -19.92% 103.94% -30.75% -18.92% -
  Horiz. % 65.34% 78.78% 91.69% 114.50% 56.15% 81.08% 100.00%
DPS 10.00 10.00 9.50 9.50 0.00 22.50 11.50 -2.30%
  YoY % 0.00% 5.26% 0.00% 0.00% 0.00% 95.65% -
  Horiz. % 86.96% 86.96% 82.61% 82.61% 0.00% 195.65% 100.00%
NAPS 3.7565 3.6613 2.9780 3.2493 3.0505 2.8014 1.9171 11.86%
  YoY % 2.60% 22.94% -8.35% 6.52% 8.89% 46.13% -
  Horiz. % 195.95% 190.98% 155.34% 169.49% 159.12% 146.13% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 2.7400 3.3800 4.9000 3.6800 5.0000 8.2800 5.0300 -
P/RPS 0.27 0.37 0.55 0.43 0.57 0.96 0.62 -12.93%
  YoY % -27.03% -32.73% 27.91% -24.56% -40.62% 54.84% -
  Horiz. % 43.55% 59.68% 88.71% 69.35% 91.94% 154.84% 100.00%
P/EPS 37.10 37.92 47.23 28.42 78.70 90.30 44.47 -2.97%
  YoY % -2.16% -19.71% 66.19% -63.89% -12.85% 103.06% -
  Horiz. % 83.43% 85.27% 106.21% 63.91% 176.97% 203.06% 100.00%
EY 2.70 2.64 2.12 3.52 1.27 1.11 2.25 3.08%
  YoY % 2.27% 24.53% -39.77% 177.17% 14.41% -50.67% -
  Horiz. % 120.00% 117.33% 94.22% 156.44% 56.44% 49.33% 100.00%
DY 3.65 2.96 1.94 2.58 0.00 2.72 2.29 8.08%
  YoY % 23.31% 52.58% -24.81% 0.00% 0.00% 18.78% -
  Horiz. % 159.39% 129.26% 84.72% 112.66% 0.00% 118.78% 100.00%
P/NAPS 0.73 0.92 1.65 1.13 1.64 2.96 2.62 -19.17%
  YoY % -20.65% -44.24% 46.02% -31.10% -44.59% 12.98% -
  Horiz. % 27.86% 35.11% 62.98% 43.13% 62.60% 112.98% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 08/08/18 09/08/17 23/08/16 25/08/15 26/08/14 28/08/13 -
Price 2.5100 3.9000 5.0000 4.6000 4.0000 6.5600 5.0700 -
P/RPS 0.25 0.43 0.57 0.54 0.46 0.76 0.63 -14.27%
  YoY % -41.86% -24.56% 5.56% 17.39% -39.47% 20.63% -
  Horiz. % 39.68% 68.25% 90.48% 85.71% 73.02% 120.63% 100.00%
P/EPS 33.99 43.75 48.19 35.52 62.96 71.54 44.83 -4.51%
  YoY % -22.31% -9.21% 35.67% -43.58% -11.99% 59.58% -
  Horiz. % 75.82% 97.59% 107.49% 79.23% 140.44% 159.58% 100.00%
EY 2.94 2.29 2.07 2.82 1.59 1.40 2.23 4.71%
  YoY % 28.38% 10.63% -26.60% 77.36% 13.57% -37.22% -
  Horiz. % 131.84% 102.69% 92.83% 126.46% 71.30% 62.78% 100.00%
DY 3.98 2.56 1.90 2.07 0.00 3.43 2.27 9.81%
  YoY % 55.47% 34.74% -8.21% 0.00% 0.00% 51.10% -
  Horiz. % 175.33% 112.78% 83.70% 91.19% 0.00% 151.10% 100.00%
P/NAPS 0.67 1.07 1.68 1.42 1.31 2.34 2.65 -20.47%
  YoY % -37.38% -36.31% 18.31% 8.40% -44.02% -11.70% -
  Horiz. % 25.28% 40.38% 63.40% 53.58% 49.43% 88.30% 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.
 


 

249  203  533  1283 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.32+0.01 
 SAPNRG 0.275+0.005 
 HSI-H8B 0.185-0.04 
 ARMADA 0.415+0.005 
 MESTRON 0.135+0.015 
 PERDANA 0.395+0.015 
 HSI-H8E 0.185-0.025 
 HSI-C7F 0.375+0.045 
 MTAG 0.485+0.01 
 KNM 0.435-0.005 
Partners & Brokers