Highlights

[DKSH] YoY Quarter Result on 2017-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 09-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     62.82%    YoY -     -19.89%
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.
 


 

329  377  563  710 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.015 
 ARMADA 0.315+0.01 
 GPACKET-WB 0.265+0.01 
 SAPNRG-WA 0.12+0.005 
 HSI-H6S 0.165+0.045 
 HSI-C7E 0.21-0.085 
 HSI-H8E 0.29+0.05 
 KNM 0.38+0.005 
 VSOLAR 0.100.00 
 HSI-H6T 0.47+0.095 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
3. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
4. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
5. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
6. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
7. AirAsia - Weighed down by leased aircraft and high fuel cost AmInvest Research Reports
8. MQ Research: Impact of Saudi Oil Attacks on Malaysian O&G KL Trader Investment Research Articles
Partners & Brokers