Highlights

[DKSH] YoY Quarter Result on 2012-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 25-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -2.11%    YoY -     3.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,419,132 1,287,013 1,243,540 1,123,702 1,071,312 942,942 900,622 7.87%
  YoY % 10.27% 3.50% 10.66% 4.89% 13.61% 4.70% -
  Horiz. % 157.57% 142.90% 138.08% 124.77% 118.95% 104.70% 100.00%
PBT 16,811 17,934 14,657 16,461 15,937 5,549 2,985 33.37%
  YoY % -6.26% 22.36% -10.96% 3.29% 187.20% 85.90% -
  Horiz. % 563.18% 600.80% 491.02% 551.46% 533.90% 185.90% 100.00%
Tax -4,586 -4,435 -1,890 -4,744 -4,288 -2,337 -1,593 19.26%
  YoY % -3.40% -134.66% 60.16% -10.63% -83.48% -46.70% -
  Horiz. % 287.88% 278.41% 118.64% 297.80% 269.18% 146.70% 100.00%
NP 12,225 13,499 12,767 11,717 11,649 3,212 1,392 43.61%
  YoY % -9.44% 5.73% 8.96% 0.58% 262.67% 130.75% -
  Horiz. % 878.23% 969.76% 917.17% 841.74% 836.85% 230.75% 100.00%
NP to SH 12,225 13,499 11,705 10,955 10,615 2,468 901 54.41%
  YoY % -9.44% 15.33% 6.85% 3.20% 330.11% 173.92% -
  Horiz. % 1,356.83% 1,498.22% 1,299.11% 1,215.87% 1,178.14% 273.92% 100.00%
Tax Rate 27.28 % 24.73 % 12.89 % 28.82 % 26.91 % 42.12 % 53.37 % -10.58%
  YoY % 10.31% 91.85% -55.27% 7.10% -36.11% -21.08% -
  Horiz. % 51.11% 46.34% 24.15% 54.00% 50.42% 78.92% 100.00%
Total Cost 1,406,907 1,273,514 1,230,773 1,111,985 1,059,663 939,730 899,230 7.74%
  YoY % 10.47% 3.47% 10.68% 4.94% 12.76% 4.50% -
  Horiz. % 156.46% 141.62% 136.87% 123.66% 117.84% 104.50% 100.00%
Net Worth 485,870 462,679 302,657 240,034 195,728 163,689 145,740 22.21%
  YoY % 5.01% 52.87% 26.09% 22.64% 19.57% 12.32% -
  Horiz. % 333.38% 317.47% 207.67% 164.70% 134.30% 112.32% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 485,870 462,679 302,657 240,034 195,728 163,689 145,740 22.21%
  YoY % 5.01% 52.87% 26.09% 22.64% 19.57% 12.32% -
  Horiz. % 333.38% 317.47% 207.67% 164.70% 134.30% 112.32% 100.00%
NOSH 157,658 157,658 157,749 157,658 157,769 157,197 158,070 -0.04%
  YoY % 0.00% -0.06% 0.06% -0.07% 0.36% -0.55% -
  Horiz. % 99.74% 99.74% 99.80% 99.74% 99.81% 99.45% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.86 % 1.05 % 1.03 % 1.04 % 1.09 % 0.34 % 0.15 % 33.77%
  YoY % -18.10% 1.94% -0.96% -4.59% 220.59% 126.67% -
  Horiz. % 573.33% 700.00% 686.67% 693.33% 726.67% 226.67% 100.00%
ROE 2.52 % 2.92 % 3.87 % 4.56 % 5.42 % 1.51 % 0.62 % 26.32%
  YoY % -13.70% -24.55% -15.13% -15.87% 258.94% 143.55% -
  Horiz. % 406.45% 470.97% 624.19% 735.48% 874.19% 243.55% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 900.13 816.33 788.30 712.75 679.04 599.85 569.76 7.92%
  YoY % 10.27% 3.56% 10.60% 4.96% 13.20% 5.28% -
  Horiz. % 157.98% 143.28% 138.36% 125.10% 119.18% 105.28% 100.00%
EPS 7.75 8.56 7.42 6.95 6.73 1.57 0.57 54.46%
  YoY % -9.46% 15.36% 6.76% 3.27% 328.66% 175.44% -
  Horiz. % 1,359.65% 1,501.75% 1,301.75% 1,219.30% 1,180.70% 275.44% 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 3.0818 2.9347 1.9186 1.5225 1.2406 1.0413 0.9220 22.27%
  YoY % 5.01% 52.96% 26.02% 22.72% 19.14% 12.94% -
  Horiz. % 334.25% 318.30% 208.09% 165.13% 134.56% 112.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 900.13 816.33 788.76 712.75 679.52 598.09 571.25 7.87%
  YoY % 10.27% 3.50% 10.66% 4.89% 13.62% 4.70% -
  Horiz. % 157.57% 142.90% 138.08% 124.77% 118.95% 104.70% 100.00%
EPS 7.75 8.56 7.42 6.95 6.73 1.57 0.57 54.46%
  YoY % -9.46% 15.36% 6.76% 3.27% 328.66% 175.44% -
  Horiz. % 1,359.65% 1,501.75% 1,301.75% 1,219.30% 1,180.70% 275.44% 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 3.0818 2.9347 1.9197 1.5225 1.2415 1.0383 0.9244 22.21%
  YoY % 5.01% 52.87% 26.09% 22.63% 19.57% 12.32% -
  Horiz. % 333.38% 317.47% 207.67% 164.70% 134.30% 112.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 5.3200 9.0000 3.2500 1.9500 0.9500 0.6900 0.5000 -
P/RPS 0.59 1.10 0.41 0.27 0.14 0.12 0.09 36.79%
  YoY % -46.36% 168.29% 51.85% 92.86% 16.67% 33.33% -
  Horiz. % 655.56% 1,222.22% 455.56% 300.00% 155.56% 133.33% 100.00%
P/EPS 68.61 105.11 43.80 28.06 14.12 43.95 87.72 -4.01%
  YoY % -34.73% 139.98% 56.09% 98.73% -67.87% -49.90% -
  Horiz. % 78.21% 119.82% 49.93% 31.99% 16.10% 50.10% 100.00%
EY 1.46 0.95 2.28 3.56 7.08 2.28 1.14 4.21%
  YoY % 53.68% -58.33% -35.96% -49.72% 210.53% 100.00% -
  Horiz. % 128.07% 83.33% 200.00% 312.28% 621.05% 200.00% 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 1.73 3.07 1.69 1.28 0.77 0.66 0.54 21.41%
  YoY % -43.65% 81.66% 32.03% 66.23% 16.67% 22.22% -
  Horiz. % 320.37% 568.52% 312.96% 237.04% 142.59% 122.22% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 11/05/15 20/05/14 22/05/13 25/05/12 19/05/11 21/05/10 27/05/09 -
Price 5.3100 7.8100 5.4400 1.9100 1.2500 0.7500 0.6500 -
P/RPS 0.59 0.96 0.69 0.27 0.18 0.13 0.11 32.29%
  YoY % -38.54% 39.13% 155.56% 50.00% 38.46% 18.18% -
  Horiz. % 536.36% 872.73% 627.27% 245.45% 163.64% 118.18% 100.00%
P/EPS 68.48 91.21 73.32 27.49 18.58 47.77 114.04 -8.15%
  YoY % -24.92% 24.40% 166.72% 47.95% -61.11% -58.11% -
  Horiz. % 60.05% 79.98% 64.29% 24.11% 16.29% 41.89% 100.00%
EY 1.46 1.10 1.36 3.64 5.38 2.09 0.88 8.80%
  YoY % 32.73% -19.12% -62.64% -32.34% 157.42% 137.50% -
  Horiz. % 165.91% 125.00% 154.55% 413.64% 611.36% 237.50% 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 1.72 2.66 2.84 1.25 1.01 0.72 0.70 16.16%
  YoY % -35.34% -6.34% 127.20% 23.76% 40.28% 2.86% -
  Horiz. % 245.71% 380.00% 405.71% 178.57% 144.29% 102.86% 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.
 


 

213  260  542  1296 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.455+0.01 
 SAPNRG 0.2750.00 
 VELESTO 0.35-0.005 
 HSI-H8B 0.18-0.02 
 VELESTO-WA 0.1450.00 
 CMSB 2.44+0.08 
 WIDAD 0.395+0.005 
 AT 0.07+0.005 
 HSI-C7F 0.315+0.025 
 PSIPTEK-WA 0.0050.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers