Highlights

[DKSH] YoY Quarter Result on 2013-09-30 [#3]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 21-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -3.13%    YoY -     46.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,256,938 1,425,143 1,311,159 1,287,870 1,196,437 1,091,536 985,620 4.13%
  YoY % -11.80% 8.69% 1.81% 7.64% 9.61% 10.75% -
  Horiz. % 127.53% 144.59% 133.03% 130.67% 121.39% 110.75% 100.00%
PBT 7,690 6,612 19,520 21,669 17,368 16,289 14,695 -10.22%
  YoY % 16.30% -66.13% -9.92% 24.76% 6.62% 10.85% -
  Horiz. % 52.33% 44.99% 132.83% 147.46% 118.19% 110.85% 100.00%
Tax -2,276 -2,099 -4,842 -3,360 -4,471 -4,361 -3,497 -6.90%
  YoY % -8.43% 56.65% -44.11% 24.85% -2.52% -24.71% -
  Horiz. % 65.08% 60.02% 138.46% 96.08% 127.85% 124.71% 100.00%
NP 5,414 4,513 14,678 18,309 12,897 11,928 11,198 -11.40%
  YoY % 19.96% -69.25% -19.83% 41.96% 8.12% 6.52% -
  Horiz. % 48.35% 40.30% 131.08% 163.50% 115.17% 106.52% 100.00%
NP to SH 5,414 4,513 14,678 17,276 11,815 10,469 10,340 -10.21%
  YoY % 19.96% -69.25% -15.04% 46.22% 12.86% 1.25% -
  Horiz. % 52.36% 43.65% 141.95% 167.08% 114.26% 101.25% 100.00%
Tax Rate 29.60 % 31.75 % 24.81 % 15.51 % 25.74 % 26.77 % 23.80 % 3.70%
  YoY % -6.77% 27.97% 59.96% -39.74% -3.85% 12.48% -
  Horiz. % 124.37% 133.40% 104.24% 65.17% 108.15% 112.48% 100.00%
Total Cost 1,251,524 1,420,630 1,296,481 1,269,561 1,183,540 1,079,608 974,422 4.26%
  YoY % -11.90% 9.58% 2.12% 7.27% 9.63% 10.79% -
  Horiz. % 128.44% 145.79% 133.05% 130.29% 121.46% 110.79% 100.00%
Net Worth 517,701 485,508 456,341 319,416 254,491 210,919 174,531 19.85%
  YoY % 6.63% 6.39% 42.87% 25.51% 20.66% 20.85% -
  Horiz. % 296.62% 278.18% 261.47% 183.01% 145.81% 120.85% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 11,036 7,094 5,442 -
  YoY % 0.00% 0.00% 0.00% 0.00% 55.56% 30.35% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 202.78% 130.35% 100.00%
Div Payout % - % - % - % - % 93.41 % 67.76 % 52.63 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 37.85% 28.75% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 177.48% 128.75% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 517,701 485,508 456,341 319,416 254,491 210,919 174,531 19.85%
  YoY % 6.63% 6.39% 42.87% 25.51% 20.66% 20.85% -
  Horiz. % 296.62% 278.18% 261.47% 183.01% 145.81% 120.85% 100.00%
NOSH 157,658 157,658 157,658 157,627 157,658 157,649 157,747 -0.01%
  YoY % 0.00% 0.00% 0.02% -0.02% 0.01% -0.06% -
  Horiz. % 99.94% 99.94% 99.94% 99.92% 99.94% 99.94% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.43 % 0.32 % 1.12 % 1.42 % 1.08 % 1.09 % 1.14 % -14.99%
  YoY % 34.38% -71.43% -21.13% 31.48% -0.92% -4.39% -
  Horiz. % 37.72% 28.07% 98.25% 124.56% 94.74% 95.61% 100.00%
ROE 1.05 % 0.93 % 3.22 % 5.41 % 4.64 % 4.96 % 5.92 % -25.02%
  YoY % 12.90% -71.12% -40.48% 16.59% -6.45% -16.22% -
  Horiz. % 17.74% 15.71% 54.39% 91.39% 78.38% 83.78% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 797.26 903.95 831.65 817.03 758.88 692.38 624.81 4.14%
  YoY % -11.80% 8.69% 1.79% 7.66% 9.60% 10.81% -
  Horiz. % 127.60% 144.68% 133.10% 130.76% 121.46% 110.81% 100.00%
EPS 3.43 2.86 9.31 10.96 7.49 6.64 6.56 -10.23%
  YoY % 19.93% -69.28% -15.05% 46.33% 12.80% 1.22% -
  Horiz. % 52.29% 43.60% 141.92% 167.07% 114.18% 101.22% 100.00%
DPS 0.00 0.00 0.00 0.00 7.00 4.50 3.45 -
  YoY % 0.00% 0.00% 0.00% 0.00% 55.56% 30.43% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 202.90% 130.43% 100.00%
NAPS 3.2837 3.0795 2.8945 2.0264 1.6142 1.3379 1.1064 19.86%
  YoY % 6.63% 6.39% 42.84% 25.54% 20.65% 20.92% -
  Horiz. % 296.79% 278.34% 261.61% 183.15% 145.90% 120.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 797.26 903.95 831.65 816.88 758.88 692.34 625.16 4.13%
  YoY % -11.80% 8.69% 1.81% 7.64% 9.61% 10.75% -
  Horiz. % 127.53% 144.59% 133.03% 130.67% 121.39% 110.75% 100.00%
EPS 3.43 2.86 9.31 10.96 7.49 6.64 6.56 -10.23%
  YoY % 19.93% -69.28% -15.05% 46.33% 12.80% 1.22% -
  Horiz. % 52.29% 43.60% 141.92% 167.07% 114.18% 101.22% 100.00%
DPS 0.00 0.00 0.00 0.00 7.00 4.50 3.45 -
  YoY % 0.00% 0.00% 0.00% 0.00% 55.56% 30.43% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 202.90% 130.43% 100.00%
NAPS 3.2837 3.0795 2.8945 2.0260 1.6142 1.3378 1.1070 19.85%
  YoY % 6.63% 6.39% 42.87% 25.51% 20.66% 20.85% -
  Horiz. % 296.63% 278.18% 261.47% 183.02% 145.82% 120.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 5.5500 4.1000 6.4700 5.9000 2.1400 1.4600 0.7000 -
P/RPS 0.70 0.45 0.78 0.72 0.28 0.21 0.11 36.09%
  YoY % 55.56% -42.31% 8.33% 157.14% 33.33% 90.91% -
  Horiz. % 636.36% 409.09% 709.09% 654.55% 254.55% 190.91% 100.00%
P/EPS 161.62 143.23 69.50 53.83 28.56 21.99 10.68 57.21%
  YoY % 12.84% 106.09% 29.11% 88.48% 29.88% 105.90% -
  Horiz. % 1,513.30% 1,341.10% 650.75% 504.03% 267.42% 205.90% 100.00%
EY 0.62 0.70 1.44 1.86 3.50 4.55 9.36 -36.36%
  YoY % -11.43% -51.39% -22.58% -46.86% -23.08% -51.39% -
  Horiz. % 6.62% 7.48% 15.38% 19.87% 37.39% 48.61% 100.00%
DY 0.00 0.00 0.00 0.00 3.27 3.08 4.93 -
  YoY % 0.00% 0.00% 0.00% 0.00% 6.17% -37.53% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 66.33% 62.47% 100.00%
P/NAPS 1.69 1.33 2.24 2.91 1.33 1.09 0.63 17.86%
  YoY % 27.07% -40.62% -23.02% 118.80% 22.02% 73.02% -
  Horiz. % 268.25% 211.11% 355.56% 461.90% 211.11% 173.02% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 24/11/15 13/11/14 21/11/13 23/11/12 29/11/11 25/11/10 -
Price 6.1500 4.5400 6.5400 6.4200 2.1700 2.0600 0.9000 -
P/RPS 0.77 0.50 0.79 0.79 0.29 0.30 0.14 32.83%
  YoY % 54.00% -36.71% 0.00% 172.41% -3.33% 114.29% -
  Horiz. % 550.00% 357.14% 564.29% 564.29% 207.14% 214.29% 100.00%
P/EPS 179.09 158.60 70.25 58.58 28.96 31.02 13.73 53.37%
  YoY % 12.92% 125.77% 19.92% 102.28% -6.64% 125.93% -
  Horiz. % 1,304.37% 1,155.13% 511.65% 426.66% 210.92% 225.93% 100.00%
EY 0.56 0.63 1.42 1.71 3.45 3.22 7.28 -34.76%
  YoY % -11.11% -55.63% -16.96% -50.43% 7.14% -55.77% -
  Horiz. % 7.69% 8.65% 19.51% 23.49% 47.39% 44.23% 100.00%
DY 0.00 0.00 0.00 0.00 3.23 2.18 3.83 -
  YoY % 0.00% 0.00% 0.00% 0.00% 48.17% -43.08% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 84.33% 56.92% 100.00%
P/NAPS 1.87 1.47 2.26 3.17 1.34 1.54 0.81 14.95%
  YoY % 27.21% -34.96% -28.71% 136.57% -12.99% 90.12% -
  Horiz. % 230.86% 181.48% 279.01% 391.36% 165.43% 190.12% 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.
 


 

453  209  531  786 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.305+0.03 
 ISTONE 0.20+0.025 
 SAPNRG 0.28+0.01 
 GPACKET-WB 0.2550.00 
 VSOLAR 0.10-0.005 
 HSI-H8E 0.24-0.025 
 PWORTH 0.045-0.005 
 MNC 0.10+0.005 
 HSI-H8B 0.265-0.035 
 OCK-WA 0.13+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
3. Dayang: Announcement is good for investors Koon Yew Yin's Blog
4. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
5. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
6. 9月第二周,大市不错!这6支股下周如何?By投资有理 投资有理·于你
7. Work with us and Malaysia will win, AirAsia tells MAHB and Mavcom Good Articles to Share
8. 5 Mistakes that Most New Investors Make in Stock Investing - Ian Tai Good Articles to Share
Partners & Brokers