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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

497  407  524  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175+0.005 
 KANGER 0.22-0.015 
 MUIIND 0.115-0.005 
 MTOUCHE 0.06-0.005 
 PHB 0.03+0.005 
 SAPNRG 0.105-0.005 
 CAREPLS 3.18+0.03 
 HLT 1.66-0.01 
 PARLO 0.40-0.15 
 PASUKGB 0.0750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Top Glove Investment: Is the EPF trading or investing?- A Misconception Van Gogh of Financial
2. TOPGLOV (7113) - Top Glove spent RM 564,639,998.73 in September for Share Buyback !!! Good or Bad? Bursa Malaysia Free Trading Education
3. EPF stake buoys Top Glove's rise as Covid-19 cases climb gloveharicut
4. 'THE GREATER FOOL THEORY By Dr Neoh Soon Kean (Excerpts from STOCK MARKET INVESTMENT), Calvin Tan comments THE INVESTMENT APPROACH OF CALVIN TAN
5. LCTITAN - ALL-TIME HIGH SALES VOLUME AT ELEVATED ASPS, AND... Jom & Terry
6. 顶级手套业绩超越Maybank!股价却没反应,因为有一样东西悄悄地发生了变化!(Part 1/4) Valuation on Glove Sector - 陈剑 Good Articles to Share
7. 热门股:速柏玛 上挑RM8.99 南洋行家论股
8. TOPGLOVE: Europe is facing a double-dip recession as coronavirus second wave arrives Van Gogh of Financial
PARTNERS & BROKERS