[DKSH] YoY TTM Result on 2013-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 5,468,735 5,482,592 5,212,962 4,920,762 4,474,354 4,099,941 3,681,648 6.81% YoY % -0.25% 5.17% 5.94% 9.98% 9.13% 11.36% - Horiz. % 148.54% 148.92% 141.59% 133.66% 121.53% 111.36% 100.00%
PBT 63,458 73,326 190,759 101,426 71,599 66,260 35,791 10.01% YoY % -13.46% -61.56% 88.08% 41.66% 8.06% 85.13% - Horiz. % 177.30% 204.87% 532.98% 283.38% 200.05% 185.13% 100.00%
Tax -17,177 -19,129 -16,178 -14,342 -21,034 -18,438 -7,409 15.03% YoY % 10.20% -18.24% -12.80% 31.82% -14.08% -148.86% - Horiz. % 231.84% 258.19% 218.36% 193.58% 283.90% 248.86% 100.00%
NP 46,281 54,197 174,581 87,084 50,565 47,822 28,382 8.48% YoY % -14.61% -68.96% 100.47% 72.22% 5.74% 68.49% - Horiz. % 163.06% 190.96% 615.11% 306.83% 178.16% 168.49% 100.00%
NP to SH 46,281 54,197 173,244 82,665 46,297 43,223 23,966 11.58% YoY % -14.61% -68.72% 109.57% 78.55% 7.11% 80.35% - Horiz. % 193.11% 226.14% 722.87% 344.93% 193.18% 180.35% 100.00%
Tax Rate 27.07 % 26.09 % 8.48 % 14.14 % 29.38 % 27.83 % 20.70 % 4.57% YoY % 3.76% 207.67% -40.03% -51.87% 5.57% 34.44% - Horiz. % 130.77% 126.04% 40.97% 68.31% 141.93% 134.44% 100.00%
Total Cost 5,422,454 5,428,395 5,038,381 4,833,678 4,423,789 4,052,119 3,653,266 6.80% YoY % -0.11% 7.74% 4.23% 9.27% 9.17% 10.92% - Horiz. % 148.43% 148.59% 137.91% 132.31% 121.09% 110.92% 100.00%
Net Worth 512,278 480,935 441,663 302,248 242,634 200,358 164,104 20.87% YoY % 6.52% 8.89% 46.13% 24.57% 21.10% 22.09% - Horiz. % 312.17% 293.07% 269.13% 184.18% 147.85% 122.09% 100.00%
Dividend 30/06/16 30/06/15 31/12/14 30/06/13 30/06/12 31/12/11 30/12/10 CAGR
Div 14,977 0 0 29,176 18,128 12,535 10,173 6.65% YoY % 0.00% 0.00% 0.00% 60.95% 44.61% 23.22% - Horiz. % 147.22% 0.00% 0.00% 286.80% 178.19% 123.22% 100.00%
Div Payout % 32.36 % - % - % 35.30 % 39.16 % 29.00 % 42.45 % -4.42% YoY % 0.00% 0.00% 0.00% -9.86% 35.03% -31.68% - Horiz. % 76.23% 0.00% 0.00% 83.16% 92.25% 68.32% 100.00%
Equity 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 512,278 480,935 441,663 302,248 242,634 200,358 164,104 20.87% YoY % 6.52% 8.89% 46.13% 24.57% 21.10% 22.09% - Horiz. % 312.17% 293.07% 269.13% 184.18% 147.85% 122.09% 100.00%
NOSH 157,658 157,658 157,658 157,692 157,626 157,625 157,687 -0.00% YoY % 0.00% 0.00% -0.02% 0.04% 0.00% -0.04% - Horiz. % 99.98% 99.98% 99.98% 100.00% 99.96% 99.96% 100.00%
Ratio Analysis 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.85 % 0.99 % 3.35 % 1.77 % 1.13 % 1.17 % 0.77 % 1.66% YoY % -14.14% -70.45% 89.27% 56.64% -3.42% 51.95% - Horiz. % 110.39% 128.57% 435.06% 229.87% 146.75% 151.95% 100.00%
ROE 9.03 % 11.27 % 39.23 % 27.35 % 19.08 % 21.57 % 14.60 % -7.69% YoY % -19.88% -71.27% 43.44% 43.34% -11.54% 47.74% - Horiz. % 61.85% 77.19% 268.70% 187.33% 130.68% 147.74% 100.00%
Per Share 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3,468.73 3,477.52 3,306.50 3,120.48 2,838.58 2,601.06 2,334.78 6.81% YoY % -0.25% 5.17% 5.96% 9.93% 9.13% 11.40% - Horiz. % 148.57% 148.94% 141.62% 133.65% 121.58% 111.40% 100.00%
EPS 29.36 34.38 109.89 52.42 29.37 27.42 15.20 11.59% YoY % -14.60% -68.71% 109.63% 78.48% 7.11% 80.39% - Horiz. % 193.16% 226.18% 722.96% 344.87% 193.22% 180.39% 100.00%
DPS 9.50 0.00 0.00 18.50 11.50 7.95 6.45 6.66% YoY % 0.00% 0.00% 0.00% 60.87% 44.65% 23.26% - Horiz. % 147.29% 0.00% 0.00% 286.82% 178.29% 123.26% 100.00%
NAPS 3.2493 3.0505 2.8014 1.9167 1.5393 1.2711 1.0407 20.87% YoY % 6.52% 8.89% 46.16% 24.52% 21.10% 22.14% - Horiz. % 312.22% 293.12% 269.18% 184.17% 147.91% 122.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3,468.73 3,477.52 3,306.50 3,121.16 2,838.01 2,600.53 2,335.21 6.81% YoY % -0.25% 5.17% 5.94% 9.98% 9.13% 11.36% - Horiz. % 148.54% 148.92% 141.59% 133.66% 121.53% 111.36% 100.00%
EPS 29.36 34.38 109.89 52.43 29.37 27.42 15.20 11.59% YoY % -14.60% -68.71% 109.59% 78.52% 7.11% 80.39% - Horiz. % 193.16% 226.18% 722.96% 344.93% 193.22% 180.39% 100.00%
DPS 9.50 0.00 0.00 18.51 11.50 7.95 6.45 6.66% YoY % 0.00% 0.00% 0.00% 60.96% 44.65% 23.26% - Horiz. % 147.29% 0.00% 0.00% 286.98% 178.29% 123.26% 100.00%
NAPS 3.2493 3.0505 2.8014 1.9171 1.5390 1.2708 1.0409 20.87% YoY % 6.52% 8.89% 46.13% 24.57% 21.10% 22.09% - Horiz. % 312.16% 293.06% 269.13% 184.18% 147.85% 122.09% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 3.6800 5.0000 8.2800 5.0300 2.1200 1.4700 0.9000 -
P/RPS 0.11 0.14 0.25 0.16 0.07 0.06 0.04 18.35% YoY % -21.43% -44.00% 56.25% 128.57% 16.67% 50.00% - Horiz. % 275.00% 350.00% 625.00% 400.00% 175.00% 150.00% 100.00%
P/EPS 12.54 14.54 7.54 9.60 7.22 5.36 5.92 13.31% YoY % -13.76% 92.84% -21.46% 32.96% 34.70% -9.46% - Horiz. % 211.82% 245.61% 127.36% 162.16% 121.96% 90.54% 100.00%
EY 7.98 6.88 13.27 10.42 13.85 18.65 16.89 -11.74% YoY % 15.99% -48.15% 27.35% -24.77% -25.74% 10.42% - Horiz. % 47.25% 40.73% 78.57% 61.69% 82.00% 110.42% 100.00%
DY 2.58 0.00 0.00 3.68 5.42 5.41 7.17 -15.65% YoY % 0.00% 0.00% 0.00% -32.10% 0.18% -24.55% - Horiz. % 35.98% 0.00% 0.00% 51.32% 75.59% 75.45% 100.00%
P/NAPS 1.13 1.64 2.96 2.62 1.38 1.16 0.86 4.65% YoY % -31.10% -44.59% 12.98% 89.86% 18.97% 34.88% - Horiz. % 131.40% 190.70% 344.19% 304.65% 160.47% 134.88% 100.00%
Price Multiplier on Announcement Date 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 25/08/15 26/08/14 28/08/13 24/08/12 26/08/11 20/08/10 -
Price 4.6000 4.0000 6.5600 5.0700 2.0500 1.4600 0.7000 -
P/RPS 0.13 0.12 0.20 0.16 0.07 0.06 0.03 27.66% YoY % 8.33% -40.00% 25.00% 128.57% 16.67% 100.00% - Horiz. % 433.33% 400.00% 666.67% 533.33% 233.33% 200.00% 100.00%
P/EPS 15.67 11.64 5.97 9.67 6.98 5.32 4.61 22.60% YoY % 34.62% 94.97% -38.26% 38.54% 31.20% 15.40% - Horiz. % 339.91% 252.49% 129.50% 209.76% 151.41% 115.40% 100.00%
EY 6.38 8.59 16.75 10.34 14.33 18.78 21.71 -18.45% YoY % -25.73% -48.72% 61.99% -27.84% -23.70% -13.50% - Horiz. % 29.39% 39.57% 77.15% 47.63% 66.01% 86.50% 100.00%
DY 2.07 0.00 0.00 3.65 5.61 5.45 9.21 -22.01% YoY % 0.00% 0.00% 0.00% -34.94% 2.94% -40.83% - Horiz. % 22.48% 0.00% 0.00% 39.63% 60.91% 59.17% 100.00%
P/NAPS 1.42 1.31 2.34 2.65 1.33 1.15 0.67 13.32% YoY % 8.40% -44.02% -11.70% 99.25% 15.65% 71.64% - Horiz. % 211.94% 195.52% 349.25% 395.52% 198.51% 171.64% 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.
Comment
DKSH Q2 2013 Quarterly Report.pdf 
