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 - 157,650
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.
 


FEATURED EVENT
 

623  227  472  532 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.325+0.015 
 SAPNRG-WA 0.105+0.005 
 HIBISCS 1.08+0.03 
 HSI-H4Y 0.18-0.05 
 ARMADA 0.225+0.01 
 VS 1.00+0.07 
 HSI-C3W 0.41+0.075 
 ECONBHD 0.51+0.035 
 HSI-H6F 0.395-0.055 
 MRCB 0.82+0.035 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers