Highlights

[DKSH] YoY Quarter Result on 2013-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 22-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -71.67%    YoY -     6.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,332,797 1,419,132 1,287,013 1,243,540 1,123,702 1,071,312 942,942 5.93%
  YoY % -6.08% 10.27% 3.50% 10.66% 4.89% 13.61% -
  Horiz. % 141.34% 150.50% 136.49% 131.88% 119.17% 113.61% 100.00%
PBT 15,679 16,811 17,934 14,657 16,461 15,937 5,549 18.88%
  YoY % -6.73% -6.26% 22.36% -10.96% 3.29% 187.20% -
  Horiz. % 282.56% 302.96% 323.19% 264.14% 296.65% 287.20% 100.00%
Tax -4,409 -4,586 -4,435 -1,890 -4,744 -4,288 -2,337 11.15%
  YoY % 3.86% -3.40% -134.66% 60.16% -10.63% -83.48% -
  Horiz. % 188.66% 196.23% 189.77% 80.87% 203.00% 183.48% 100.00%
NP 11,270 12,225 13,499 12,767 11,717 11,649 3,212 23.25%
  YoY % -7.81% -9.44% 5.73% 8.96% 0.58% 262.67% -
  Horiz. % 350.87% 380.60% 420.27% 397.48% 364.79% 362.67% 100.00%
NP to SH 11,270 12,225 13,499 11,705 10,955 10,615 2,468 28.77%
  YoY % -7.81% -9.44% 15.33% 6.85% 3.20% 330.11% -
  Horiz. % 456.65% 495.34% 546.96% 474.27% 443.88% 430.11% 100.00%
Tax Rate 28.12 % 27.28 % 24.73 % 12.89 % 28.82 % 26.91 % 42.12 % -6.51%
  YoY % 3.08% 10.31% 91.85% -55.27% 7.10% -36.11% -
  Horiz. % 66.76% 64.77% 58.71% 30.60% 68.42% 63.89% 100.00%
Total Cost 1,321,527 1,406,907 1,273,514 1,230,773 1,111,985 1,059,663 939,730 5.84%
  YoY % -6.07% 10.47% 3.47% 10.68% 4.94% 12.76% -
  Horiz. % 140.63% 149.71% 135.52% 130.97% 118.33% 112.76% 100.00%
Net Worth 506,823 485,870 462,679 302,657 240,034 195,728 163,689 20.71%
  YoY % 4.31% 5.01% 52.87% 26.09% 22.64% 19.57% -
  Horiz. % 309.62% 296.82% 282.66% 184.90% 146.64% 119.57% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 506,823 485,870 462,679 302,657 240,034 195,728 163,689 20.71%
  YoY % 4.31% 5.01% 52.87% 26.09% 22.64% 19.57% -
  Horiz. % 309.62% 296.82% 282.66% 184.90% 146.64% 119.57% 100.00%
NOSH 157,658 157,658 157,658 157,749 157,658 157,769 157,197 0.05%
  YoY % 0.00% 0.00% -0.06% 0.06% -0.07% 0.36% -
  Horiz. % 100.29% 100.29% 100.29% 100.35% 100.29% 100.36% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.85 % 0.86 % 1.05 % 1.03 % 1.04 % 1.09 % 0.34 % 16.48%
  YoY % -1.16% -18.10% 1.94% -0.96% -4.59% 220.59% -
  Horiz. % 250.00% 252.94% 308.82% 302.94% 305.88% 320.59% 100.00%
ROE 2.22 % 2.52 % 2.92 % 3.87 % 4.56 % 5.42 % 1.51 % 6.63%
  YoY % -11.90% -13.70% -24.55% -15.13% -15.87% 258.94% -
  Horiz. % 147.02% 166.89% 193.38% 256.29% 301.99% 358.94% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 845.37 900.13 816.33 788.30 712.75 679.04 599.85 5.88%
  YoY % -6.08% 10.27% 3.56% 10.60% 4.96% 13.20% -
  Horiz. % 140.93% 150.06% 136.09% 131.42% 118.82% 113.20% 100.00%
EPS 7.15 7.75 8.56 7.42 6.95 6.73 1.57 28.72%
  YoY % -7.74% -9.46% 15.36% 6.76% 3.27% 328.66% -
  Horiz. % 455.41% 493.63% 545.22% 472.61% 442.68% 428.66% 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 3.2147 3.0818 2.9347 1.9186 1.5225 1.2406 1.0413 20.65%
  YoY % 4.31% 5.01% 52.96% 26.02% 22.72% 19.14% -
  Horiz. % 308.72% 295.96% 281.83% 184.25% 146.21% 119.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 845.37 900.13 816.33 788.76 712.75 679.52 598.09 5.93%
  YoY % -6.08% 10.27% 3.50% 10.66% 4.89% 13.62% -
  Horiz. % 141.34% 150.50% 136.49% 131.88% 119.17% 113.61% 100.00%
EPS 7.15 7.75 8.56 7.42 6.95 6.73 1.57 28.72%
  YoY % -7.74% -9.46% 15.36% 6.76% 3.27% 328.66% -
  Horiz. % 455.41% 493.63% 545.22% 472.61% 442.68% 428.66% 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 3.2147 3.0818 2.9347 1.9197 1.5225 1.2415 1.0383 20.71%
  YoY % 4.31% 5.01% 52.87% 26.09% 22.63% 19.57% -
  Horiz. % 309.61% 296.81% 282.64% 184.89% 146.63% 119.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 4.0000 5.3200 9.0000 3.2500 1.9500 0.9500 0.6900 -
P/RPS 0.47 0.59 1.10 0.41 0.27 0.14 0.12 25.52%
  YoY % -20.34% -46.36% 168.29% 51.85% 92.86% 16.67% -
  Horiz. % 391.67% 491.67% 916.67% 341.67% 225.00% 116.67% 100.00%
P/EPS 55.96 68.61 105.11 43.80 28.06 14.12 43.95 4.10%
  YoY % -18.44% -34.73% 139.98% 56.09% 98.73% -67.87% -
  Horiz. % 127.33% 156.11% 239.16% 99.66% 63.85% 32.13% 100.00%
EY 1.79 1.46 0.95 2.28 3.56 7.08 2.28 -3.95%
  YoY % 22.60% 53.68% -58.33% -35.96% -49.72% 210.53% -
  Horiz. % 78.51% 64.04% 41.67% 100.00% 156.14% 310.53% 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 1.24 1.73 3.07 1.69 1.28 0.77 0.66 11.07%
  YoY % -28.32% -43.65% 81.66% 32.03% 66.23% 16.67% -
  Horiz. % 187.88% 262.12% 465.15% 256.06% 193.94% 116.67% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 24/05/16 11/05/15 20/05/14 22/05/13 25/05/12 19/05/11 21/05/10 -
Price 3.8000 5.3100 7.8100 5.4400 1.9100 1.2500 0.7500 -
P/RPS 0.45 0.59 0.96 0.69 0.27 0.18 0.13 22.97%
  YoY % -23.73% -38.54% 39.13% 155.56% 50.00% 38.46% -
  Horiz. % 346.15% 453.85% 738.46% 530.77% 207.69% 138.46% 100.00%
P/EPS 53.16 68.48 91.21 73.32 27.49 18.58 47.77 1.80%
  YoY % -22.37% -24.92% 24.40% 166.72% 47.95% -61.11% -
  Horiz. % 111.28% 143.35% 190.94% 153.49% 57.55% 38.89% 100.00%
EY 1.88 1.46 1.10 1.36 3.64 5.38 2.09 -1.75%
  YoY % 28.77% 32.73% -19.12% -62.64% -32.34% 157.42% -
  Horiz. % 89.95% 69.86% 52.63% 65.07% 174.16% 257.42% 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 1.18 1.72 2.66 2.84 1.25 1.01 0.72 8.57%
  YoY % -31.40% -35.34% -6.34% 127.20% 23.76% 40.28% -
  Horiz. % 163.89% 238.89% 369.44% 394.44% 173.61% 140.28% 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.
 


 

230  253  552  1290 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.40+0.02 
 MNC-PA 0.040.00 
 ARMADA 0.31-0.005 
 KNM-WB 0.20+0.005 
 GPACKET-WB 0.2650.00 
 VSOLAR 0.095-0.005 
 OPCOM 0.70+0.07 
 KOMARK 0.365+0.015 
 OCK-WA 0.13-0.01 
 SUMATEC 0.025-0.005 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
3. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
5. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers