Highlights

[DKSH] YoY TTM Result on 2012-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 24-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     4.18%    YoY -     7.11%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 5,482,592 5,212,962 4,920,762 4,474,354 4,099,941 3,681,648 3,569,176 7.41%
  YoY % 5.17% 5.94% 9.98% 9.13% 11.36% 3.15% -
  Horiz. % 153.61% 146.06% 137.87% 125.36% 114.87% 103.15% 100.00%
PBT 73,326 190,759 101,426 71,599 66,260 35,791 27,782 17.55%
  YoY % -61.56% 88.08% 41.66% 8.06% 85.13% 28.83% -
  Horiz. % 263.93% 686.63% 365.08% 257.72% 238.50% 128.83% 100.00%
Tax -19,129 -16,178 -14,342 -21,034 -18,438 -7,409 -5,298 23.85%
  YoY % -18.24% -12.80% 31.82% -14.08% -148.86% -39.85% -
  Horiz. % 361.06% 305.36% 270.71% 397.02% 348.02% 139.85% 100.00%
NP 54,197 174,581 87,084 50,565 47,822 28,382 22,484 15.79%
  YoY % -68.96% 100.47% 72.22% 5.74% 68.49% 26.23% -
  Horiz. % 241.05% 776.47% 387.32% 224.89% 212.69% 126.23% 100.00%
NP to SH 54,197 173,244 82,665 46,297 43,223 23,966 18,172 19.97%
  YoY % -68.72% 109.57% 78.55% 7.11% 80.35% 31.88% -
  Horiz. % 298.24% 953.36% 454.90% 254.77% 237.85% 131.88% 100.00%
Tax Rate 26.09 % 8.48 % 14.14 % 29.38 % 27.83 % 20.70 % 19.07 % 5.36%
  YoY % 207.67% -40.03% -51.87% 5.57% 34.44% 8.55% -
  Horiz. % 136.81% 44.47% 74.15% 154.06% 145.94% 108.55% 100.00%
Total Cost 5,428,395 5,038,381 4,833,678 4,423,789 4,052,119 3,653,266 3,546,692 7.35%
  YoY % 7.74% 4.23% 9.27% 9.17% 10.92% 3.00% -
  Horiz. % 153.06% 142.06% 136.29% 124.73% 114.25% 103.00% 100.00%
Net Worth 480,935 441,663 302,248 242,634 200,358 164,104 156,594 20.55%
  YoY % 8.89% 46.13% 24.57% 21.10% 22.09% 4.80% -
  Horiz. % 307.12% 282.04% 193.01% 154.94% 127.95% 104.80% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 0 0 29,176 18,128 12,535 10,173 9,401 -
  YoY % 0.00% 0.00% 60.95% 44.61% 23.22% 8.21% -
  Horiz. % 0.00% 0.00% 310.35% 192.83% 133.34% 108.21% 100.00%
Div Payout % - % - % 35.30 % 39.16 % 29.00 % 42.45 % 51.73 % -
  YoY % 0.00% 0.00% -9.86% 35.03% -31.68% -17.94% -
  Horiz. % 0.00% 0.00% 68.24% 75.70% 56.06% 82.06% 100.00%
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 480,935 441,663 302,248 242,634 200,358 164,104 156,594 20.55%
  YoY % 8.89% 46.13% 24.57% 21.10% 22.09% 4.80% -
  Horiz. % 307.12% 282.04% 193.01% 154.94% 127.95% 104.80% 100.00%
NOSH 157,658 157,658 157,692 157,626 157,625 157,687 157,857 -0.02%
  YoY % 0.00% -0.02% 0.04% 0.00% -0.04% -0.11% -
  Horiz. % 99.87% 99.87% 99.90% 99.85% 99.85% 99.89% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.99 % 3.35 % 1.77 % 1.13 % 1.17 % 0.77 % 0.63 % 7.82%
  YoY % -70.45% 89.27% 56.64% -3.42% 51.95% 22.22% -
  Horiz. % 157.14% 531.75% 280.95% 179.37% 185.71% 122.22% 100.00%
ROE 11.27 % 39.23 % 27.35 % 19.08 % 21.57 % 14.60 % 11.60 % -0.48%
  YoY % -71.27% 43.44% 43.34% -11.54% 47.74% 25.86% -
  Horiz. % 97.16% 338.19% 235.78% 164.48% 185.95% 125.86% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3,477.52 3,306.50 3,120.48 2,838.58 2,601.06 2,334.78 2,261.02 7.44%
  YoY % 5.17% 5.96% 9.93% 9.13% 11.40% 3.26% -
  Horiz. % 153.80% 146.24% 138.01% 125.54% 115.04% 103.26% 100.00%
EPS 34.38 109.89 52.42 29.37 27.42 15.20 11.51 20.00%
  YoY % -68.71% 109.63% 78.48% 7.11% 80.39% 32.06% -
  Horiz. % 298.70% 954.73% 455.43% 255.17% 238.23% 132.06% 100.00%
DPS 0.00 0.00 18.50 11.50 7.95 6.45 6.00 -
  YoY % 0.00% 0.00% 60.87% 44.65% 23.26% 7.50% -
  Horiz. % 0.00% 0.00% 308.33% 191.67% 132.50% 107.50% 100.00%
NAPS 3.0505 2.8014 1.9167 1.5393 1.2711 1.0407 0.9920 20.58%
  YoY % 8.89% 46.16% 24.52% 21.10% 22.14% 4.91% -
  Horiz. % 307.51% 282.40% 193.22% 155.17% 128.14% 104.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 3,477.52 3,306.50 3,121.16 2,838.01 2,600.53 2,335.21 2,263.87 7.41%
  YoY % 5.17% 5.94% 9.98% 9.13% 11.36% 3.15% -
  Horiz. % 153.61% 146.06% 137.87% 125.36% 114.87% 103.15% 100.00%
EPS 34.38 109.89 52.43 29.37 27.42 15.20 11.53 19.96%
  YoY % -68.71% 109.59% 78.52% 7.11% 80.39% 31.83% -
  Horiz. % 298.18% 953.08% 454.73% 254.73% 237.81% 131.83% 100.00%
DPS 0.00 0.00 18.51 11.50 7.95 6.45 5.96 -
  YoY % 0.00% 0.00% 60.96% 44.65% 23.26% 8.22% -
  Horiz. % 0.00% 0.00% 310.57% 192.95% 133.39% 108.22% 100.00%
NAPS 3.0505 2.8014 1.9171 1.5390 1.2708 1.0409 0.9933 20.55%
  YoY % 8.89% 46.13% 24.57% 21.10% 22.09% 4.79% -
  Horiz. % 307.11% 282.03% 193.00% 154.94% 127.94% 104.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 5.0000 8.2800 5.0300 2.1200 1.4700 0.9000 0.6900 -
P/RPS 0.14 0.25 0.16 0.07 0.06 0.04 0.03 29.26%
  YoY % -44.00% 56.25% 128.57% 16.67% 50.00% 33.33% -
  Horiz. % 466.67% 833.33% 533.33% 233.33% 200.00% 133.33% 100.00%
P/EPS 14.54 7.54 9.60 7.22 5.36 5.92 5.99 15.92%
  YoY % 92.84% -21.46% 32.96% 34.70% -9.46% -1.17% -
  Horiz. % 242.74% 125.88% 160.27% 120.53% 89.48% 98.83% 100.00%
EY 6.88 13.27 10.42 13.85 18.65 16.89 16.68 -13.72%
  YoY % -48.15% 27.35% -24.77% -25.74% 10.42% 1.26% -
  Horiz. % 41.25% 79.56% 62.47% 83.03% 111.81% 101.26% 100.00%
DY 0.00 0.00 3.68 5.42 5.41 7.17 8.70 -
  YoY % 0.00% 0.00% -32.10% 0.18% -24.55% -17.59% -
  Horiz. % 0.00% 0.00% 42.30% 62.30% 62.18% 82.41% 100.00%
P/NAPS 1.64 2.96 2.62 1.38 1.16 0.86 0.70 15.24%
  YoY % -44.59% 12.98% 89.86% 18.97% 34.88% 22.86% -
  Horiz. % 234.29% 422.86% 374.29% 197.14% 165.71% 122.86% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 26/08/14 28/08/13 24/08/12 26/08/11 20/08/10 26/08/09 -
Price 4.0000 6.5600 5.0700 2.0500 1.4600 0.7000 0.6900 -
P/RPS 0.12 0.20 0.16 0.07 0.06 0.03 0.03 25.98%
  YoY % -40.00% 25.00% 128.57% 16.67% 100.00% 0.00% -
  Horiz. % 400.00% 666.67% 533.33% 233.33% 200.00% 100.00% 100.00%
P/EPS 11.64 5.97 9.67 6.98 5.32 4.61 5.99 11.70%
  YoY % 94.97% -38.26% 38.54% 31.20% 15.40% -23.04% -
  Horiz. % 194.32% 99.67% 161.44% 116.53% 88.81% 76.96% 100.00%
EY 8.59 16.75 10.34 14.33 18.78 21.71 16.68 -10.47%
  YoY % -48.72% 61.99% -27.84% -23.70% -13.50% 30.16% -
  Horiz. % 51.50% 100.42% 61.99% 85.91% 112.59% 130.16% 100.00%
DY 0.00 0.00 3.65 5.61 5.45 9.21 8.70 -
  YoY % 0.00% 0.00% -34.94% 2.94% -40.83% 5.86% -
  Horiz. % 0.00% 0.00% 41.95% 64.48% 62.64% 105.86% 100.00%
P/NAPS 1.31 2.34 2.65 1.33 1.15 0.67 0.70 11.00%
  YoY % -44.02% -11.70% 99.25% 15.65% 71.64% -4.29% -
  Horiz. % 187.14% 334.29% 378.57% 190.00% 164.29% 95.71% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers