Highlights

[DKSH] YoY Quarter Result on 2017-12-31 [#4]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     56.22%    YoY -     16.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,377,004 1,326,422 1,355,905 1,380,295 1,277,065 1,203,637 1,042,787 4.74%
  YoY % 3.81% -2.17% -1.77% 8.08% 6.10% 15.43% -
  Horiz. % 132.05% 127.20% 130.03% 132.37% 122.47% 115.43% 100.00%
PBT 20,951 18,160 13,799 23,208 131,403 46,685 17,244 3.30%
  YoY % 15.37% 31.60% -40.54% -82.34% 181.47% 170.73% -
  Horiz. % 121.50% 105.31% 80.02% 134.59% 762.02% 270.73% 100.00%
Tax -5,348 -4,794 -3,718 -5,931 -3,087 -4,215 -5,050 0.96%
  YoY % -11.56% -28.94% 37.31% -92.13% 26.76% 16.53% -
  Horiz. % 105.90% 94.93% 73.62% 117.45% 61.13% 83.47% 100.00%
NP 15,603 13,366 10,081 17,277 128,316 42,470 12,194 4.19%
  YoY % 16.74% 32.59% -41.65% -86.54% 202.13% 248.29% -
  Horiz. % 127.96% 109.61% 82.67% 141.68% 1,052.29% 348.29% 100.00%
NP to SH 15,603 13,366 10,081 17,277 128,012 41,310 11,191 5.69%
  YoY % 16.74% 32.59% -41.65% -86.50% 209.88% 269.14% -
  Horiz. % 139.42% 119.44% 90.08% 154.38% 1,143.88% 369.14% 100.00%
Tax Rate 25.53 % 26.40 % 26.94 % 25.56 % 2.35 % 9.03 % 29.29 % -2.26%
  YoY % -3.30% -2.00% 5.40% 987.66% -73.98% -69.17% -
  Horiz. % 87.16% 90.13% 91.98% 87.27% 8.02% 30.83% 100.00%
Total Cost 1,361,401 1,313,056 1,345,824 1,363,018 1,148,749 1,161,167 1,030,593 4.74%
  YoY % 3.68% -2.43% -1.26% 18.65% -1.07% 12.67% -
  Horiz. % 132.10% 127.41% 130.59% 132.26% 111.46% 112.67% 100.00%
Net Worth 568,073 531,086 495,582 473,636 449,192 290,860 229,078 16.33%
  YoY % 6.96% 7.16% 4.63% 5.44% 54.44% 26.97% -
  Horiz. % 247.98% 231.84% 216.34% 206.76% 196.09% 126.97% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 568,073 531,086 495,582 473,636 449,192 290,860 229,078 16.33%
  YoY % 6.96% 7.16% 4.63% 5.44% 54.44% 26.97% -
  Horiz. % 247.98% 231.84% 216.34% 206.76% 196.09% 126.97% 100.00%
NOSH 157,658 157,658 157,658 157,658 157,661 157,681 157,605 0.01%
  YoY % 0.00% 0.00% 0.00% -0.00% -0.01% 0.05% -
  Horiz. % 100.03% 100.03% 100.03% 100.03% 100.04% 100.05% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 1.13 % 1.01 % 0.74 % 1.25 % 10.05 % 3.53 % 1.17 % -0.58%
  YoY % 11.88% 36.49% -40.80% -87.56% 184.70% 201.71% -
  Horiz. % 96.58% 86.32% 63.25% 106.84% 858.97% 301.71% 100.00%
ROE 2.75 % 2.52 % 2.03 % 3.65 % 28.50 % 14.20 % 4.89 % -9.14%
  YoY % 9.13% 24.14% -44.38% -87.19% 100.70% 190.39% -
  Horiz. % 56.24% 51.53% 41.51% 74.64% 582.82% 290.39% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 873.41 841.33 860.03 875.50 810.01 763.33 661.65 4.73%
  YoY % 3.81% -2.17% -1.77% 8.09% 6.12% 15.37% -
  Horiz. % 132.00% 127.16% 129.98% 132.32% 122.42% 115.37% 100.00%
EPS 9.90 8.48 6.39 10.96 81.20 26.20 7.10 5.69%
  YoY % 16.75% 32.71% -41.70% -86.50% 209.92% 269.01% -
  Horiz. % 139.44% 119.44% 90.00% 154.37% 1,143.66% 369.01% 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 3.6032 3.3686 3.1434 3.0042 2.8491 1.8446 1.4535 16.32%
  YoY % 6.96% 7.16% 4.63% 5.44% 54.46% 26.91% -
  Horiz. % 247.90% 231.76% 216.26% 206.69% 196.02% 126.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,650
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 873.41 841.33 860.03 875.50 810.02 763.45 661.42 4.74%
  YoY % 3.81% -2.17% -1.77% 8.08% 6.10% 15.43% -
  Horiz. % 132.05% 127.20% 130.03% 132.37% 122.47% 115.43% 100.00%
EPS 9.90 8.48 6.39 10.96 81.20 26.20 7.10 5.69%
  YoY % 16.75% 32.71% -41.70% -86.50% 209.92% 269.01% -
  Horiz. % 139.44% 119.44% 90.00% 154.37% 1,143.66% 369.01% 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 3.6032 3.3686 3.1434 3.0042 2.8492 1.8449 1.4530 16.33%
  YoY % 6.96% 7.16% 4.63% 5.44% 54.44% 26.97% -
  Horiz. % 247.98% 231.84% 216.34% 206.76% 196.09% 126.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.9800 4.4700 4.0000 5.3800 6.4500 2.2500 1.5600 -
P/RPS 0.46 0.53 0.47 0.61 0.80 0.29 0.24 11.44%
  YoY % -13.21% 12.77% -22.95% -23.75% 175.86% 20.83% -
  Horiz. % 191.67% 220.83% 195.83% 254.17% 333.33% 120.83% 100.00%
P/EPS 40.22 52.73 62.56 49.09 7.94 8.59 21.97 10.59%
  YoY % -23.72% -15.71% 27.44% 518.26% -7.57% -60.90% -
  Horiz. % 183.07% 240.01% 284.75% 223.44% 36.14% 39.10% 100.00%
EY 2.49 1.90 1.60 2.04 12.59 11.64 4.55 -9.55%
  YoY % 31.05% 18.75% -21.57% -83.80% 8.16% 155.82% -
  Horiz. % 54.73% 41.76% 35.16% 44.84% 276.70% 255.82% 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 1.10 1.33 1.27 1.79 2.26 1.22 1.07 0.46%
  YoY % -17.29% 4.72% -29.05% -20.80% 85.25% 14.02% -
  Horiz. % 102.80% 124.30% 118.69% 167.29% 211.21% 114.02% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 21/02/17 23/02/16 26/02/15 26/02/14 28/02/13 24/02/12 -
Price 3.9000 5.3100 4.0000 5.9000 7.0000 2.8700 1.8600 -
P/RPS 0.45 0.63 0.47 0.67 0.86 0.38 0.28 8.22%
  YoY % -28.57% 34.04% -29.85% -22.09% 126.32% 35.71% -
  Horiz. % 160.71% 225.00% 167.86% 239.29% 307.14% 135.71% 100.00%
P/EPS 39.41 62.63 62.56 53.84 8.62 10.95 26.19 7.04%
  YoY % -37.07% 0.11% 16.20% 524.59% -21.28% -58.19% -
  Horiz. % 150.48% 239.14% 238.87% 205.57% 32.91% 41.81% 100.00%
EY 2.54 1.60 1.60 1.86 11.60 9.13 3.82 -6.57%
  YoY % 58.75% 0.00% -13.98% -83.97% 27.05% 139.01% -
  Horiz. % 66.49% 41.88% 41.88% 48.69% 303.66% 239.01% 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 1.08 1.58 1.27 1.96 2.46 1.56 1.28 -2.79%
  YoY % -31.65% 24.41% -35.20% -20.33% 57.69% 21.87% -
  Horiz. % 84.38% 123.44% 99.22% 153.13% 192.19% 121.88% 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. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. The Bonuses of Airasia Windfall Profit
3. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
4. 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
5. Why a second Special Dividend and more - Airasia Windfall Profit
6. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
7. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. CIMB's downward revision on Bumi Armada is weird - felicity Good Articles to Share
Partners & Brokers