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 - 157,650
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.
 


FEATURED EVENT
 

360  342  511  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.225-0.01 
 JAG 0.055-0.025 
 BORNOIL 0.0450.00 
 HSI-H4Y 0.215-0.08 
 HSI-C3W 0.375+0.08 
 EDUSPEC 0.030.00 
 IRIS 0.14+0.01 
 SEACERA 0.315-0.015 
 BARAKAH 0.125-0.005 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers