Highlights

[DKSH] YoY Quarter Result on 2013-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     640.98%    YoY -     209.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,326,422 1,355,905 1,380,295 1,277,065 1,203,637 1,042,787 987,895 5.03%
  YoY % -2.17% -1.77% 8.08% 6.10% 15.43% 5.56% -
  Horiz. % 134.27% 137.25% 139.72% 129.27% 121.84% 105.56% 100.00%
PBT 18,160 13,799 23,208 131,403 46,685 17,244 17,411 0.70%
  YoY % 31.60% -40.54% -82.34% 181.47% 170.73% -0.96% -
  Horiz. % 104.30% 79.25% 133.30% 754.71% 268.14% 99.04% 100.00%
Tax -4,794 -3,718 -5,931 -3,087 -4,215 -5,050 -5,537 -2.37%
  YoY % -28.94% 37.31% -92.13% 26.76% 16.53% 8.80% -
  Horiz. % 86.58% 67.15% 107.12% 55.75% 76.12% 91.20% 100.00%
NP 13,366 10,081 17,277 128,316 42,470 12,194 11,874 1.99%
  YoY % 32.59% -41.65% -86.54% 202.13% 248.29% 2.69% -
  Horiz. % 112.57% 84.90% 145.50% 1,080.65% 357.67% 102.69% 100.00%
NP to SH 13,366 10,081 17,277 128,012 41,310 11,191 10,445 4.19%
  YoY % 32.59% -41.65% -86.50% 209.88% 269.14% 7.14% -
  Horiz. % 127.97% 96.52% 165.41% 1,225.58% 395.50% 107.14% 100.00%
Tax Rate 26.40 % 26.94 % 25.56 % 2.35 % 9.03 % 29.29 % 31.80 % -3.05%
  YoY % -2.00% 5.40% 987.66% -73.98% -69.17% -7.89% -
  Horiz. % 83.02% 84.72% 80.38% 7.39% 28.40% 92.11% 100.00%
Total Cost 1,313,056 1,345,824 1,363,018 1,148,749 1,161,167 1,030,593 976,021 5.06%
  YoY % -2.43% -1.26% 18.65% -1.07% 12.67% 5.59% -
  Horiz. % 134.53% 137.89% 139.65% 117.70% 118.97% 105.59% 100.00%
Net Worth 531,086 495,582 473,636 449,192 290,860 229,078 184,998 19.20%
  YoY % 7.16% 4.63% 5.44% 54.44% 26.97% 23.83% -
  Horiz. % 287.08% 267.88% 256.02% 242.81% 157.22% 123.83% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 531,086 495,582 473,636 449,192 290,860 229,078 184,998 19.20%
  YoY % 7.16% 4.63% 5.44% 54.44% 26.97% 23.83% -
  Horiz. % 287.08% 267.88% 256.02% 242.81% 157.22% 123.83% 100.00%
NOSH 157,658 157,658 157,658 157,661 157,681 157,605 157,740 -0.01%
  YoY % 0.00% 0.00% -0.00% -0.01% 0.05% -0.09% -
  Horiz. % 99.95% 99.95% 99.95% 99.95% 99.96% 99.91% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.01 % 0.74 % 1.25 % 10.05 % 3.53 % 1.17 % 1.20 % -2.83%
  YoY % 36.49% -40.80% -87.56% 184.70% 201.71% -2.50% -
  Horiz. % 84.17% 61.67% 104.17% 837.50% 294.17% 97.50% 100.00%
ROE 2.52 % 2.03 % 3.65 % 28.50 % 14.20 % 4.89 % 5.65 % -12.58%
  YoY % 24.14% -44.38% -87.19% 100.70% 190.39% -13.45% -
  Horiz. % 44.60% 35.93% 64.60% 504.42% 251.33% 86.55% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 841.33 860.03 875.50 810.01 763.33 661.65 626.28 5.04%
  YoY % -2.17% -1.77% 8.09% 6.12% 15.37% 5.65% -
  Horiz. % 134.34% 137.32% 139.79% 129.34% 121.88% 105.65% 100.00%
EPS 8.48 6.39 10.96 81.20 26.20 7.10 6.63 4.18%
  YoY % 32.71% -41.70% -86.50% 209.92% 269.01% 7.09% -
  Horiz. % 127.90% 96.38% 165.31% 1,224.74% 395.17% 107.09% 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 3.3686 3.1434 3.0042 2.8491 1.8446 1.4535 1.1728 19.21%
  YoY % 7.16% 4.63% 5.44% 54.46% 26.91% 23.93% -
  Horiz. % 287.23% 268.03% 256.16% 242.93% 157.28% 123.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,650
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 841.33 860.03 875.50 810.02 763.45 661.42 626.61 5.03%
  YoY % -2.17% -1.77% 8.08% 6.10% 15.43% 5.56% -
  Horiz. % 134.27% 137.25% 139.72% 129.27% 121.84% 105.56% 100.00%
EPS 8.48 6.39 10.96 81.20 26.20 7.10 6.63 4.18%
  YoY % 32.71% -41.70% -86.50% 209.92% 269.01% 7.09% -
  Horiz. % 127.90% 96.38% 165.31% 1,224.74% 395.17% 107.09% 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 3.3686 3.1434 3.0042 2.8492 1.8449 1.4530 1.1734 19.20%
  YoY % 7.16% 4.63% 5.44% 54.44% 26.97% 23.83% -
  Horiz. % 287.08% 267.89% 256.03% 242.82% 157.23% 123.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.4700 4.0000 5.3800 6.4500 2.2500 1.5600 1.0500 -
P/RPS 0.53 0.47 0.61 0.80 0.29 0.24 0.17 20.85%
  YoY % 12.77% -22.95% -23.75% 175.86% 20.83% 41.18% -
  Horiz. % 311.76% 276.47% 358.82% 470.59% 170.59% 141.18% 100.00%
P/EPS 52.73 62.56 49.09 7.94 8.59 21.97 15.86 22.15%
  YoY % -15.71% 27.44% 518.26% -7.57% -60.90% 38.52% -
  Horiz. % 332.47% 394.45% 309.52% 50.06% 54.16% 138.52% 100.00%
EY 1.90 1.60 2.04 12.59 11.64 4.55 6.31 -18.12%
  YoY % 18.75% -21.57% -83.80% 8.16% 155.82% -27.89% -
  Horiz. % 30.11% 25.36% 32.33% 199.52% 184.47% 72.11% 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 1.33 1.27 1.79 2.26 1.22 1.07 0.90 6.72%
  YoY % 4.72% -29.05% -20.80% 85.25% 14.02% 18.89% -
  Horiz. % 147.78% 141.11% 198.89% 251.11% 135.56% 118.89% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 23/02/16 26/02/15 26/02/14 28/02/13 24/02/12 25/02/11 -
Price 5.3100 4.0000 5.9000 7.0000 2.8700 1.8600 0.8100 -
P/RPS 0.63 0.47 0.67 0.86 0.38 0.28 0.13 30.06%
  YoY % 34.04% -29.85% -22.09% 126.32% 35.71% 115.38% -
  Horiz. % 484.62% 361.54% 515.38% 661.54% 292.31% 215.38% 100.00%
P/EPS 62.63 62.56 53.84 8.62 10.95 26.19 12.23 31.26%
  YoY % 0.11% 16.20% 524.59% -21.28% -58.19% 114.15% -
  Horiz. % 512.10% 511.53% 440.23% 70.48% 89.53% 214.15% 100.00%
EY 1.60 1.60 1.86 11.60 9.13 3.82 8.17 -23.78%
  YoY % 0.00% -13.98% -83.97% 27.05% 139.01% -53.24% -
  Horiz. % 19.58% 19.58% 22.77% 141.98% 111.75% 46.76% 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 1.58 1.27 1.96 2.46 1.56 1.28 0.69 14.79%
  YoY % 24.41% -35.20% -20.33% 57.69% 21.87% 85.51% -
  Horiz. % 228.99% 184.06% 284.06% 356.52% 226.09% 185.51% 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
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. AAX - 2019 IS A STEP CLOSER TO THE BIG FAT MEAT? - YiStock AIRASIA X
Partners & Brokers