Highlights

[DKSH] YoY TTM Result on 2015-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 11-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -2.13%    YoY -     -66.80%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 5,596,359 5,307,918 5,485,851 5,471,600 5,129,096 4,859,943 4,313,139 4.43%
  YoY % 5.43% -3.24% 0.26% 6.68% 5.54% 12.68% -
  Horiz. % 129.75% 123.06% 127.19% 126.86% 118.92% 112.68% 100.00%
PBT 71,692 66,727 49,877 79,292 193,722 100,315 68,211 0.83%
  YoY % 7.44% 33.78% -37.10% -59.07% 93.11% 47.07% -
  Horiz. % 105.10% 97.82% 73.12% 116.25% 284.00% 147.07% 100.00%
Tax -18,936 -17,484 -13,996 -20,655 -14,648 -17,455 -19,271 -0.29%
  YoY % -8.30% -24.92% 32.24% -41.01% 16.08% 9.42% -
  Horiz. % 98.26% 90.73% 72.63% 107.18% 76.01% 90.58% 100.00%
NP 52,756 49,243 35,881 58,637 179,074 82,860 48,940 1.26%
  YoY % 7.13% 37.24% -38.81% -67.26% 116.12% 69.31% -
  Horiz. % 107.80% 100.62% 73.32% 119.81% 365.91% 169.31% 100.00%
NP to SH 52,756 49,243 35,881 58,637 176,622 78,512 44,438 2.90%
  YoY % 7.13% 37.24% -38.81% -66.80% 124.96% 76.68% -
  Horiz. % 118.72% 110.81% 80.74% 131.95% 397.46% 176.68% 100.00%
Tax Rate 26.41 % 26.20 % 28.06 % 26.05 % 7.56 % 17.40 % 28.25 % -1.12%
  YoY % 0.80% -6.63% 7.72% 244.58% -56.55% -38.41% -
  Horiz. % 93.49% 92.74% 99.33% 92.21% 26.76% 61.59% 100.00%
Total Cost 5,543,603 5,258,675 5,449,970 5,412,963 4,950,022 4,777,083 4,264,199 4.47%
  YoY % 5.42% -3.51% 0.68% 9.35% 3.62% 12.03% -
  Horiz. % 130.00% 123.32% 127.81% 126.94% 116.08% 112.03% 100.00%
Net Worth 578,936 468,323 506,823 485,870 462,679 302,657 239,985 15.80%
  YoY % 23.62% -7.60% 4.31% 5.01% 52.87% 26.12% -
  Horiz. % 241.24% 195.15% 211.19% 202.46% 192.79% 126.12% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 14,977 14,977 0 35,473 18,134 22,075 14,187 0.91%
  YoY % 0.00% 0.00% 0.00% 95.61% -17.85% 55.60% -
  Horiz. % 105.57% 105.57% 0.00% 250.03% 127.82% 155.60% 100.00%
Div Payout % 28.39 % 30.42 % - % 60.50 % 10.27 % 28.12 % 31.93 % -1.94%
  YoY % -6.67% 0.00% 0.00% 489.09% -63.48% -11.93% -
  Horiz. % 88.91% 95.27% 0.00% 189.48% 32.16% 88.07% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 578,936 468,323 506,823 485,870 462,679 302,657 239,985 15.80%
  YoY % 23.62% -7.60% 4.31% 5.01% 52.87% 26.12% -
  Horiz. % 241.24% 195.15% 211.19% 202.46% 192.79% 126.12% 100.00%
NOSH 157,658 157,658 157,658 157,658 157,658 157,749 157,625 0.00%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.06% 0.08% -
  Horiz. % 100.02% 100.02% 100.02% 100.02% 100.02% 100.08% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 0.94 % 0.93 % 0.65 % 1.07 % 3.49 % 1.70 % 1.13 % -3.02%
  YoY % 1.08% 43.08% -39.25% -69.34% 105.29% 50.44% -
  Horiz. % 83.19% 82.30% 57.52% 94.69% 308.85% 150.44% 100.00%
ROE 9.11 % 10.51 % 7.08 % 12.07 % 38.17 % 25.94 % 18.52 % -11.15%
  YoY % -13.32% 48.45% -41.34% -68.38% 47.15% 40.06% -
  Horiz. % 49.19% 56.75% 38.23% 65.17% 206.10% 140.06% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3,549.68 3,366.73 3,479.59 3,470.55 3,253.30 3,080.80 2,736.31 4.43%
  YoY % 5.43% -3.24% 0.26% 6.68% 5.60% 12.59% -
  Horiz. % 129.73% 123.04% 127.16% 126.83% 118.89% 112.59% 100.00%
EPS 33.46 31.23 22.76 37.19 112.03 49.77 28.19 2.90%
  YoY % 7.14% 37.21% -38.80% -66.80% 125.10% 76.55% -
  Horiz. % 118.69% 110.78% 80.74% 131.93% 397.41% 176.55% 100.00%
DPS 9.50 9.50 0.00 22.50 11.50 14.00 9.00 0.90%
  YoY % 0.00% 0.00% 0.00% 95.65% -17.86% 55.56% -
  Horiz. % 105.56% 105.56% 0.00% 250.00% 127.78% 155.56% 100.00%
NAPS 3.6721 2.9705 3.2147 3.0818 2.9347 1.9186 1.5225 15.80%
  YoY % 23.62% -7.60% 4.31% 5.01% 52.96% 26.02% -
  Horiz. % 241.19% 195.11% 211.15% 202.42% 192.76% 126.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 3,549.68 3,366.73 3,479.59 3,470.55 3,253.30 3,082.58 2,735.76 4.43%
  YoY % 5.43% -3.24% 0.26% 6.68% 5.54% 12.68% -
  Horiz. % 129.75% 123.06% 127.19% 126.86% 118.92% 112.68% 100.00%
EPS 33.46 31.23 22.76 37.19 112.03 49.80 28.19 2.90%
  YoY % 7.14% 37.21% -38.80% -66.80% 124.96% 76.66% -
  Horiz. % 118.69% 110.78% 80.74% 131.93% 397.41% 176.66% 100.00%
DPS 9.50 9.50 0.00 22.50 11.50 14.00 9.00 0.90%
  YoY % 0.00% 0.00% 0.00% 95.65% -17.86% 55.56% -
  Horiz. % 105.56% 105.56% 0.00% 250.00% 127.78% 155.56% 100.00%
NAPS 3.6721 2.9705 3.2147 3.0818 2.9347 1.9197 1.5222 15.80%
  YoY % 23.62% -7.60% 4.31% 5.01% 52.87% 26.11% -
  Horiz. % 241.24% 195.15% 211.19% 202.46% 192.79% 126.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 3.8500 4.6900 4.0000 5.3200 9.0000 3.2500 1.9500 -
P/RPS 0.11 0.14 0.11 0.15 0.28 0.11 0.07 7.82%
  YoY % -21.43% 27.27% -26.67% -46.43% 154.55% 57.14% -
  Horiz. % 157.14% 200.00% 157.14% 214.29% 400.00% 157.14% 100.00%
P/EPS 11.51 15.02 17.58 14.30 8.03 6.53 6.92 8.85%
  YoY % -23.37% -14.56% 22.94% 78.08% 22.97% -5.64% -
  Horiz. % 166.33% 217.05% 254.05% 206.65% 116.04% 94.36% 100.00%
EY 8.69 6.66 5.69 6.99 12.45 15.31 14.46 -8.13%
  YoY % 30.48% 17.05% -18.60% -43.86% -18.68% 5.88% -
  Horiz. % 60.10% 46.06% 39.35% 48.34% 86.10% 105.88% 100.00%
DY 2.47 2.03 0.00 4.23 1.28 4.31 4.62 -9.91%
  YoY % 21.67% 0.00% 0.00% 230.47% -70.30% -6.71% -
  Horiz. % 53.46% 43.94% 0.00% 91.56% 27.71% 93.29% 100.00%
P/NAPS 1.05 1.58 1.24 1.73 3.07 1.69 1.28 -3.25%
  YoY % -33.54% 27.42% -28.32% -43.65% 81.66% 32.03% -
  Horiz. % 82.03% 123.44% 96.88% 135.16% 239.84% 132.03% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 24/05/17 24/05/16 11/05/15 20/05/14 22/05/13 25/05/12 -
Price 4.3000 5.2100 3.8000 5.3100 7.8100 5.4400 1.9100 -
P/RPS 0.12 0.15 0.11 0.15 0.24 0.18 0.07 9.39%
  YoY % -20.00% 36.36% -26.67% -37.50% 33.33% 157.14% -
  Horiz. % 171.43% 214.29% 157.14% 214.29% 342.86% 257.14% 100.00%
P/EPS 12.85 16.68 16.70 14.28 6.97 10.93 6.77 11.27%
  YoY % -22.96% -0.12% 16.95% 104.88% -36.23% 61.45% -
  Horiz. % 189.81% 246.38% 246.68% 210.93% 102.95% 161.45% 100.00%
EY 7.78 6.00 5.99 7.00 14.34 9.15 14.76 -10.12%
  YoY % 29.67% 0.17% -14.43% -51.19% 56.72% -38.01% -
  Horiz. % 52.71% 40.65% 40.58% 47.43% 97.15% 61.99% 100.00%
DY 2.21 1.82 0.00 4.24 1.47 2.57 4.71 -11.84%
  YoY % 21.43% 0.00% 0.00% 188.44% -42.80% -45.44% -
  Horiz. % 46.92% 38.64% 0.00% 90.02% 31.21% 54.56% 100.00%
P/NAPS 1.17 1.75 1.18 1.72 2.66 2.84 1.25 -1.10%
  YoY % -33.14% 48.31% -31.40% -35.34% -6.34% 127.20% -
  Horiz. % 93.60% 140.00% 94.40% 137.60% 212.80% 227.20% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers