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
30/06/18 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 - 157,650
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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers