Highlights

[DKSH] YoY Quarter Result on 2014-09-30 [#3]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 13-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     1.53%    YoY -     -15.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,369,985 1,256,938 1,425,143 1,311,159 1,287,870 1,196,437 1,091,536 3.86%
  YoY % 8.99% -11.80% 8.69% 1.81% 7.64% 9.61% -
  Horiz. % 125.51% 115.15% 130.56% 120.12% 117.99% 109.61% 100.00%
PBT 13,791 7,690 6,612 19,520 21,669 17,368 16,289 -2.73%
  YoY % 79.34% 16.30% -66.13% -9.92% 24.76% 6.62% -
  Horiz. % 84.66% 47.21% 40.59% 119.84% 133.03% 106.62% 100.00%
Tax -3,803 -2,276 -2,099 -4,842 -3,360 -4,471 -4,361 -2.25%
  YoY % -67.09% -8.43% 56.65% -44.11% 24.85% -2.52% -
  Horiz. % 87.20% 52.19% 48.13% 111.03% 77.05% 102.52% 100.00%
NP 9,988 5,414 4,513 14,678 18,309 12,897 11,928 -2.91%
  YoY % 84.48% 19.96% -69.25% -19.83% 41.96% 8.12% -
  Horiz. % 83.74% 45.39% 37.84% 123.05% 153.50% 108.12% 100.00%
NP to SH 9,988 5,414 4,513 14,678 17,276 11,815 10,469 -0.78%
  YoY % 84.48% 19.96% -69.25% -15.04% 46.22% 12.86% -
  Horiz. % 95.41% 51.71% 43.11% 140.20% 165.02% 112.86% 100.00%
Tax Rate 27.58 % 29.60 % 31.75 % 24.81 % 15.51 % 25.74 % 26.77 % 0.50%
  YoY % -6.82% -6.77% 27.97% 59.96% -39.74% -3.85% -
  Horiz. % 103.03% 110.57% 118.60% 92.68% 57.94% 96.15% 100.00%
Total Cost 1,359,997 1,251,524 1,420,630 1,296,481 1,269,561 1,183,540 1,079,608 3.92%
  YoY % 8.67% -11.90% 9.58% 2.12% 7.27% 9.63% -
  Horiz. % 125.97% 115.92% 131.59% 120.09% 117.59% 109.63% 100.00%
Net Worth 552,496 517,701 485,508 456,341 319,416 254,491 210,919 17.39%
  YoY % 6.72% 6.63% 6.39% 42.87% 25.51% 20.66% -
  Horiz. % 261.95% 245.45% 230.19% 216.36% 151.44% 120.66% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - 11,036 7,094 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 55.56% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 155.56% 100.00%
Div Payout % - % - % - % - % - % 93.41 % 67.76 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 37.85% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 137.85% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 552,496 517,701 485,508 456,341 319,416 254,491 210,919 17.39%
  YoY % 6.72% 6.63% 6.39% 42.87% 25.51% 20.66% -
  Horiz. % 261.95% 245.45% 230.19% 216.36% 151.44% 120.66% 100.00%
NOSH 157,658 157,658 157,658 157,658 157,627 157,658 157,649 0.00%
  YoY % 0.00% 0.00% 0.00% 0.02% -0.02% 0.01% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 99.99% 100.01% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 0.73 % 0.43 % 0.32 % 1.12 % 1.42 % 1.08 % 1.09 % -6.46%
  YoY % 69.77% 34.38% -71.43% -21.13% 31.48% -0.92% -
  Horiz. % 66.97% 39.45% 29.36% 102.75% 130.28% 99.08% 100.00%
ROE 1.81 % 1.05 % 0.93 % 3.22 % 5.41 % 4.64 % 4.96 % -15.45%
  YoY % 72.38% 12.90% -71.12% -40.48% 16.59% -6.45% -
  Horiz. % 36.49% 21.17% 18.75% 64.92% 109.07% 93.55% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 868.96 797.26 903.95 831.65 817.03 758.88 692.38 3.86%
  YoY % 8.99% -11.80% 8.69% 1.79% 7.66% 9.60% -
  Horiz. % 125.50% 115.15% 130.56% 120.11% 118.00% 109.60% 100.00%
EPS 6.34 3.43 2.86 9.31 10.96 7.49 6.64 -0.77%
  YoY % 84.84% 19.93% -69.28% -15.05% 46.33% 12.80% -
  Horiz. % 95.48% 51.66% 43.07% 140.21% 165.06% 112.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 7.00 4.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 55.56% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 155.56% 100.00%
NAPS 3.5044 3.2837 3.0795 2.8945 2.0264 1.6142 1.3379 17.39%
  YoY % 6.72% 6.63% 6.39% 42.84% 25.54% 20.65% -
  Horiz. % 261.93% 245.44% 230.17% 216.35% 151.46% 120.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 868.96 797.26 903.95 831.65 816.88 758.88 692.34 3.86%
  YoY % 8.99% -11.80% 8.69% 1.81% 7.64% 9.61% -
  Horiz. % 125.51% 115.15% 130.56% 120.12% 117.99% 109.61% 100.00%
EPS 6.34 3.43 2.86 9.31 10.96 7.49 6.64 -0.77%
  YoY % 84.84% 19.93% -69.28% -15.05% 46.33% 12.80% -
  Horiz. % 95.48% 51.66% 43.07% 140.21% 165.06% 112.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 7.00 4.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 55.56% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 155.56% 100.00%
NAPS 3.5044 3.2837 3.0795 2.8945 2.0260 1.6142 1.3378 17.39%
  YoY % 6.72% 6.63% 6.39% 42.87% 25.51% 20.66% -
  Horiz. % 261.95% 245.46% 230.19% 216.36% 151.44% 120.66% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 4.7000 5.5500 4.1000 6.4700 5.9000 2.1400 1.4600 -
P/RPS 0.54 0.70 0.45 0.78 0.72 0.28 0.21 17.03%
  YoY % -22.86% 55.56% -42.31% 8.33% 157.14% 33.33% -
  Horiz. % 257.14% 333.33% 214.29% 371.43% 342.86% 133.33% 100.00%
P/EPS 74.19 161.62 143.23 69.50 53.83 28.56 21.99 22.44%
  YoY % -54.10% 12.84% 106.09% 29.11% 88.48% 29.88% -
  Horiz. % 337.38% 734.97% 651.34% 316.05% 244.79% 129.88% 100.00%
EY 1.35 0.62 0.70 1.44 1.86 3.50 4.55 -18.32%
  YoY % 117.74% -11.43% -51.39% -22.58% -46.86% -23.08% -
  Horiz. % 29.67% 13.63% 15.38% 31.65% 40.88% 76.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.27 3.08 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 6.17% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 106.17% 100.00%
P/NAPS 1.34 1.69 1.33 2.24 2.91 1.33 1.09 3.50%
  YoY % -20.71% 27.07% -40.62% -23.02% 118.80% 22.02% -
  Horiz. % 122.94% 155.05% 122.02% 205.50% 266.97% 122.02% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 31/10/17 22/11/16 24/11/15 13/11/14 21/11/13 23/11/12 29/11/11 -
Price 4.6800 6.1500 4.5400 6.5400 6.4200 2.1700 2.0600 -
P/RPS 0.54 0.77 0.50 0.79 0.79 0.29 0.30 10.28%
  YoY % -29.87% 54.00% -36.71% 0.00% 172.41% -3.33% -
  Horiz. % 180.00% 256.67% 166.67% 263.33% 263.33% 96.67% 100.00%
P/EPS 73.87 179.09 158.60 70.25 58.58 28.96 31.02 15.54%
  YoY % -58.75% 12.92% 125.77% 19.92% 102.28% -6.64% -
  Horiz. % 238.14% 577.34% 511.28% 226.47% 188.85% 93.36% 100.00%
EY 1.35 0.56 0.63 1.42 1.71 3.45 3.22 -13.48%
  YoY % 141.07% -11.11% -55.63% -16.96% -50.43% 7.14% -
  Horiz. % 41.93% 17.39% 19.57% 44.10% 53.11% 107.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.23 2.18 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 48.17% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 148.17% 100.00%
P/NAPS 1.34 1.87 1.47 2.26 3.17 1.34 1.54 -2.29%
  YoY % -28.34% 27.21% -34.96% -28.71% 136.57% -12.99% -
  Horiz. % 87.01% 121.43% 95.45% 146.75% 205.84% 87.01% 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.
 


 

230  253  552  1290 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.02 
 MNC-PA 0.040.00 
 ARMADA 0.31-0.005 
 KNM-WB 0.20+0.005 
 GPACKET-WB 0.2650.00 
 VSOLAR 0.095-0.005 
 OPCOM 0.70+0.07 
 KOMARK 0.365+0.015 
 OCK-WA 0.13-0.01 
 SUMATEC 0.025-0.005 

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. [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
3. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
4. 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
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?(Part 2) Ten Ninety
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers