Highlights

[DKSH] YoY Quarter Result on 2012-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     249.64%    YoY -     269.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,355,905 1,380,295 1,277,065 1,203,637 1,042,787 987,895 880,966 7.45%
  YoY % -1.77% 8.08% 6.10% 15.43% 5.56% 12.14% -
  Horiz. % 153.91% 156.68% 144.96% 136.63% 118.37% 112.14% 100.00%
PBT 13,799 23,208 131,403 46,685 17,244 17,411 12,643 1.47%
  YoY % -40.54% -82.34% 181.47% 170.73% -0.96% 37.71% -
  Horiz. % 109.14% 183.56% 1,039.33% 369.26% 136.39% 137.71% 100.00%
Tax -3,718 -5,931 -3,087 -4,215 -5,050 -5,537 -3,441 1.30%
  YoY % 37.31% -92.13% 26.76% 16.53% 8.80% -60.91% -
  Horiz. % 108.05% 172.36% 89.71% 122.49% 146.76% 160.91% 100.00%
NP 10,081 17,277 128,316 42,470 12,194 11,874 9,202 1.53%
  YoY % -41.65% -86.54% 202.13% 248.29% 2.69% 29.04% -
  Horiz. % 109.55% 187.75% 1,394.44% 461.53% 132.51% 129.04% 100.00%
NP to SH 10,081 17,277 128,012 41,310 11,191 10,445 7,651 4.70%
  YoY % -41.65% -86.50% 209.88% 269.14% 7.14% 36.52% -
  Horiz. % 131.76% 225.81% 1,673.14% 539.93% 146.27% 136.52% 100.00%
Tax Rate 26.94 % 25.56 % 2.35 % 9.03 % 29.29 % 31.80 % 27.22 % -0.17%
  YoY % 5.40% 987.66% -73.98% -69.17% -7.89% 16.83% -
  Horiz. % 98.97% 93.90% 8.63% 33.17% 107.60% 116.83% 100.00%
Total Cost 1,345,824 1,363,018 1,148,749 1,161,167 1,030,593 976,021 871,764 7.50%
  YoY % -1.26% 18.65% -1.07% 12.67% 5.59% 11.96% -
  Horiz. % 154.38% 156.35% 131.77% 133.20% 118.22% 111.96% 100.00%
Net Worth 495,582 473,636 449,192 290,860 229,078 184,998 162,295 20.44%
  YoY % 4.63% 5.44% 54.44% 26.97% 23.83% 13.99% -
  Horiz. % 305.36% 291.84% 276.77% 179.22% 141.15% 113.99% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 495,582 473,636 449,192 290,860 229,078 184,998 162,295 20.44%
  YoY % 4.63% 5.44% 54.44% 26.97% 23.83% 13.99% -
  Horiz. % 305.36% 291.84% 276.77% 179.22% 141.15% 113.99% 100.00%
NOSH 157,658 157,658 157,661 157,681 157,605 157,740 157,752 -0.01%
  YoY % 0.00% -0.00% -0.01% 0.05% -0.09% -0.01% -
  Horiz. % 99.94% 99.94% 99.94% 99.96% 99.91% 99.99% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.74 % 1.25 % 10.05 % 3.53 % 1.17 % 1.20 % 1.04 % -5.51%
  YoY % -40.80% -87.56% 184.70% 201.71% -2.50% 15.38% -
  Horiz. % 71.15% 120.19% 966.35% 339.42% 112.50% 115.38% 100.00%
ROE 2.03 % 3.65 % 28.50 % 14.20 % 4.89 % 5.65 % 4.71 % -13.08%
  YoY % -44.38% -87.19% 100.70% 190.39% -13.45% 19.96% -
  Horiz. % 43.10% 77.49% 605.10% 301.49% 103.82% 119.96% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 860.03 875.50 810.01 763.33 661.65 626.28 558.45 7.46%
  YoY % -1.77% 8.09% 6.12% 15.37% 5.65% 12.15% -
  Horiz. % 154.00% 156.77% 145.05% 136.69% 118.48% 112.15% 100.00%
EPS 6.39 10.96 81.20 26.20 7.10 6.63 4.85 4.70%
  YoY % -41.70% -86.50% 209.92% 269.01% 7.09% 36.70% -
  Horiz. % 131.75% 225.98% 1,674.23% 540.21% 146.39% 136.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.1434 3.0042 2.8491 1.8446 1.4535 1.1728 1.0288 20.45%
  YoY % 4.63% 5.44% 54.46% 26.91% 23.93% 14.00% -
  Horiz. % 305.54% 292.01% 276.93% 179.30% 141.28% 114.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 860.03 875.50 810.02 763.45 661.42 626.61 558.78 7.45%
  YoY % -1.77% 8.08% 6.10% 15.43% 5.56% 12.14% -
  Horiz. % 153.91% 156.68% 144.96% 136.63% 118.37% 112.14% 100.00%
EPS 6.39 10.96 81.20 26.20 7.10 6.63 4.85 4.70%
  YoY % -41.70% -86.50% 209.92% 269.01% 7.09% 36.70% -
  Horiz. % 131.75% 225.98% 1,674.23% 540.21% 146.39% 136.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.1434 3.0042 2.8492 1.8449 1.4530 1.1734 1.0294 20.44%
  YoY % 4.63% 5.44% 54.44% 26.97% 23.83% 13.99% -
  Horiz. % 305.36% 291.84% 276.78% 179.22% 141.15% 113.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 4.0000 5.3800 6.4500 2.2500 1.5600 1.0500 0.7200 -
P/RPS 0.47 0.61 0.80 0.29 0.24 0.17 0.13 23.87%
  YoY % -22.95% -23.75% 175.86% 20.83% 41.18% 30.77% -
  Horiz. % 361.54% 469.23% 615.38% 223.08% 184.62% 130.77% 100.00%
P/EPS 62.56 49.09 7.94 8.59 21.97 15.86 14.85 27.07%
  YoY % 27.44% 518.26% -7.57% -60.90% 38.52% 6.80% -
  Horiz. % 421.28% 330.57% 53.47% 57.85% 147.95% 106.80% 100.00%
EY 1.60 2.04 12.59 11.64 4.55 6.31 6.74 -21.30%
  YoY % -21.57% -83.80% 8.16% 155.82% -27.89% -6.38% -
  Horiz. % 23.74% 30.27% 186.80% 172.70% 67.51% 93.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.27 1.79 2.26 1.22 1.07 0.90 0.70 10.43%
  YoY % -29.05% -20.80% 85.25% 14.02% 18.89% 28.57% -
  Horiz. % 181.43% 255.71% 322.86% 174.29% 152.86% 128.57% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 26/02/15 26/02/14 28/02/13 24/02/12 25/02/11 09/03/10 -
Price 4.0000 5.9000 7.0000 2.8700 1.8600 0.8100 0.6500 -
P/RPS 0.47 0.67 0.86 0.38 0.28 0.13 0.12 25.54%
  YoY % -29.85% -22.09% 126.32% 35.71% 115.38% 8.33% -
  Horiz. % 391.67% 558.33% 716.67% 316.67% 233.33% 108.33% 100.00%
P/EPS 62.56 53.84 8.62 10.95 26.19 12.23 13.40 29.27%
  YoY % 16.20% 524.59% -21.28% -58.19% 114.15% -8.73% -
  Horiz. % 466.87% 401.79% 64.33% 81.72% 195.45% 91.27% 100.00%
EY 1.60 1.86 11.60 9.13 3.82 8.17 7.46 -22.62%
  YoY % -13.98% -83.97% 27.05% 139.01% -53.24% 9.52% -
  Horiz. % 21.45% 24.93% 155.50% 122.39% 51.21% 109.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.27 1.96 2.46 1.56 1.28 0.69 0.63 12.39%
  YoY % -35.20% -20.33% 57.69% 21.87% 85.51% 9.52% -
  Horiz. % 201.59% 311.11% 390.48% 247.62% 203.17% 109.52% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 
Partners & Brokers