Highlights

[DKSH] YoY TTM 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 -     0.96%    YoY -     76.68%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 5,485,851 5,471,600 5,129,096 4,859,943 4,313,139 3,995,980 3,601,998 7.26%
  YoY % 0.26% 6.68% 5.54% 12.68% 7.94% 10.94% -
  Horiz. % 152.30% 151.90% 142.40% 134.92% 119.74% 110.94% 100.00%
PBT 49,877 79,292 193,722 100,315 68,211 55,944 33,583 6.81%
  YoY % -37.10% -59.07% 93.11% 47.07% 21.93% 66.58% -
  Horiz. % 148.52% 236.11% 576.85% 298.71% 203.11% 166.58% 100.00%
Tax -13,996 -20,655 -14,648 -17,455 -19,271 -15,534 -6,604 13.32%
  YoY % 32.24% -41.01% 16.08% 9.42% -24.06% -135.22% -
  Horiz. % 211.93% 312.77% 221.80% 264.31% 291.81% 235.22% 100.00%
NP 35,881 58,637 179,074 82,860 48,940 40,410 26,979 4.86%
  YoY % -38.81% -67.26% 116.12% 69.31% 21.11% 49.78% -
  Horiz. % 133.00% 217.34% 663.75% 307.13% 181.40% 149.78% 100.00%
NP to SH 35,881 58,637 176,622 78,512 44,438 36,049 22,853 7.80%
  YoY % -38.81% -66.80% 124.96% 76.68% 23.27% 57.74% -
  Horiz. % 157.01% 256.58% 772.86% 343.55% 194.45% 157.74% 100.00%
Tax Rate 28.06 % 26.05 % 7.56 % 17.40 % 28.25 % 27.77 % 19.66 % 6.10%
  YoY % 7.72% 244.58% -56.55% -38.41% 1.73% 41.25% -
  Horiz. % 142.73% 132.50% 38.45% 88.50% 143.69% 141.25% 100.00%
Total Cost 5,449,970 5,412,963 4,950,022 4,777,083 4,264,199 3,955,570 3,575,019 7.27%
  YoY % 0.68% 9.35% 3.62% 12.03% 7.80% 10.64% -
  Horiz. % 152.45% 151.41% 138.46% 133.62% 119.28% 110.64% 100.00%
Net Worth 506,823 485,870 462,679 302,657 239,985 195,728 163,689 20.71%
  YoY % 4.31% 5.01% 52.87% 26.12% 22.61% 19.57% -
  Horiz. % 309.62% 296.82% 282.66% 184.90% 146.61% 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 0 35,473 18,134 22,075 14,187 10,882 9,468 -
  YoY % 0.00% 95.61% -17.85% 55.60% 30.37% 14.93% -
  Horiz. % 0.00% 374.63% 191.52% 233.14% 149.83% 114.93% 100.00%
Div Payout % - % 60.50 % 10.27 % 28.12 % 31.93 % 30.19 % 41.43 % -
  YoY % 0.00% 489.09% -63.48% -11.93% 5.76% -27.13% -
  Horiz. % 0.00% 146.03% 24.79% 67.87% 77.07% 72.87% 100.00%
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 506,823 485,870 462,679 302,657 239,985 195,728 163,689 20.71%
  YoY % 4.31% 5.01% 52.87% 26.12% 22.61% 19.57% -
  Horiz. % 309.62% 296.82% 282.66% 184.90% 146.61% 119.57% 100.00%
NOSH 157,658 157,658 157,658 157,749 157,625 157,769 157,197 0.05%
  YoY % 0.00% 0.00% -0.06% 0.08% -0.09% 0.36% -
  Horiz. % 100.29% 100.29% 100.29% 100.35% 100.27% 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 0.65 % 1.07 % 3.49 % 1.70 % 1.13 % 1.01 % 0.75 % -2.35%
  YoY % -39.25% -69.34% 105.29% 50.44% 11.88% 34.67% -
  Horiz. % 86.67% 142.67% 465.33% 226.67% 150.67% 134.67% 100.00%
ROE 7.08 % 12.07 % 38.17 % 25.94 % 18.52 % 18.42 % 13.96 % -10.69%
  YoY % -41.34% -68.38% 47.15% 40.06% 0.54% 31.95% -
  Horiz. % 50.72% 86.46% 273.42% 185.82% 132.66% 131.95% 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 3,479.59 3,470.55 3,253.30 3,080.80 2,736.31 2,532.80 2,291.38 7.20%
  YoY % 0.26% 6.68% 5.60% 12.59% 8.03% 10.54% -
  Horiz. % 151.86% 151.46% 141.98% 134.45% 119.42% 110.54% 100.00%
EPS 22.76 37.19 112.03 49.77 28.19 22.85 14.54 7.75%
  YoY % -38.80% -66.80% 125.10% 76.55% 23.37% 57.15% -
  Horiz. % 156.53% 255.78% 770.50% 342.30% 193.88% 157.15% 100.00%
DPS 0.00 22.50 11.50 14.00 9.00 6.90 6.00 -
  YoY % 0.00% 95.65% -17.86% 55.56% 30.43% 15.00% -
  Horiz. % 0.00% 375.00% 191.67% 233.33% 150.00% 115.00% 100.00%
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 3,479.59 3,470.55 3,253.30 3,082.58 2,735.76 2,534.59 2,284.69 7.26%
  YoY % 0.26% 6.68% 5.54% 12.68% 7.94% 10.94% -
  Horiz. % 152.30% 151.90% 142.40% 134.92% 119.74% 110.94% 100.00%
EPS 22.76 37.19 112.03 49.80 28.19 22.87 14.50 7.80%
  YoY % -38.80% -66.80% 124.96% 76.66% 23.26% 57.72% -
  Horiz. % 156.97% 256.48% 772.62% 343.45% 194.41% 157.72% 100.00%
DPS 0.00 22.50 11.50 14.00 9.00 6.90 6.01 -
  YoY % 0.00% 95.65% -17.86% 55.56% 30.43% 14.81% -
  Horiz. % 0.00% 374.38% 191.35% 232.95% 149.75% 114.81% 100.00%
NAPS 3.2147 3.0818 2.9347 1.9197 1.5222 1.2415 1.0383 20.71%
  YoY % 4.31% 5.01% 52.87% 26.11% 22.61% 19.57% -
  Horiz. % 309.61% 296.81% 282.64% 184.89% 146.61% 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 0.11 0.15 0.28 0.11 0.07 0.04 0.03 24.15%
  YoY % -26.67% -46.43% 154.55% 57.14% 75.00% 33.33% -
  Horiz. % 366.67% 500.00% 933.33% 366.67% 233.33% 133.33% 100.00%
P/EPS 17.58 14.30 8.03 6.53 6.92 4.16 4.75 24.35%
  YoY % 22.94% 78.08% 22.97% -5.64% 66.35% -12.42% -
  Horiz. % 370.11% 301.05% 169.05% 137.47% 145.68% 87.58% 100.00%
EY 5.69 6.99 12.45 15.31 14.46 24.05 21.07 -19.59%
  YoY % -18.60% -43.86% -18.68% 5.88% -39.88% 14.14% -
  Horiz. % 27.01% 33.18% 59.09% 72.66% 68.63% 114.14% 100.00%
DY 0.00 4.23 1.28 4.31 4.62 7.26 8.70 -
  YoY % 0.00% 230.47% -70.30% -6.71% -36.36% -16.55% -
  Horiz. % 0.00% 48.62% 14.71% 49.54% 53.10% 83.45% 100.00%
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 0.11 0.15 0.24 0.18 0.07 0.05 0.03 24.15%
  YoY % -26.67% -37.50% 33.33% 157.14% 40.00% 66.67% -
  Horiz. % 366.67% 500.00% 800.00% 600.00% 233.33% 166.67% 100.00%
P/EPS 16.70 14.28 6.97 10.93 6.77 5.47 5.16 21.60%
  YoY % 16.95% 104.88% -36.23% 61.45% 23.77% 6.01% -
  Horiz. % 323.64% 276.74% 135.08% 211.82% 131.20% 106.01% 100.00%
EY 5.99 7.00 14.34 9.15 14.76 18.28 19.38 -17.76%
  YoY % -14.43% -51.19% 56.72% -38.01% -19.26% -5.68% -
  Horiz. % 30.91% 36.12% 73.99% 47.21% 76.16% 94.32% 100.00%
DY 0.00 4.24 1.47 2.57 4.71 5.52 8.00 -
  YoY % 0.00% 188.44% -42.80% -45.44% -14.67% -31.00% -
  Horiz. % 0.00% 53.00% 18.38% 32.12% 58.88% 69.00% 100.00%
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.
 


 

290  282  534  1175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 CAREPLS 0.365-0.03 
 DGB 0.1250.00 
 SUPERMX 1.76-0.10 
 HSI-C7K 0.20+0.005 
 KNM 0.315-0.005 
 HSI-H8K 0.255-0.015 
 EDEN 0.220.00 
 MTOUCHE 0.175+0.01 
 ARMADA 0.405-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers