Highlights

[DKSH] YoY TTM Result on 2013-06-30 [#2]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     5.29%    YoY -     78.55%
Quarter Report


View:


Show?  YoY % Horiz. %

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 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS