Highlights

[DKSH] YoY TTM Result on 2017-03-31 [#1]

Stock [DKSH]: DKSH HOLDINGS MALAYSIA BHD
Announcement Date 24-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -2.43%    YoY -     37.24%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 6,118,841 5,596,359 5,307,918 5,485,851 5,471,600 5,129,096 4,859,943 3.91%
  YoY % 9.34% 5.43% -3.24% 0.26% 6.68% 5.54% -
  Horiz. % 125.90% 115.15% 109.22% 112.88% 112.59% 105.54% 100.00%
PBT 46,934 71,692 66,727 49,877 79,292 193,722 100,315 -11.89%
  YoY % -34.53% 7.44% 33.78% -37.10% -59.07% 93.11% -
  Horiz. % 46.79% 71.47% 66.52% 49.72% 79.04% 193.11% 100.00%
Tax -13,745 -18,936 -17,484 -13,996 -20,655 -14,648 -17,455 -3.90%
  YoY % 27.41% -8.30% -24.92% 32.24% -41.01% 16.08% -
  Horiz. % 78.75% 108.48% 100.17% 80.18% 118.33% 83.92% 100.00%
NP 33,189 52,756 49,243 35,881 58,637 179,074 82,860 -14.14%
  YoY % -37.09% 7.13% 37.24% -38.81% -67.26% 116.12% -
  Horiz. % 40.05% 63.67% 59.43% 43.30% 70.77% 216.12% 100.00%
NP to SH 33,189 52,756 49,243 35,881 58,637 176,622 78,512 -13.36%
  YoY % -37.09% 7.13% 37.24% -38.81% -66.80% 124.96% -
  Horiz. % 42.27% 67.19% 62.72% 45.70% 74.69% 224.96% 100.00%
Tax Rate 29.29 % 26.41 % 26.20 % 28.06 % 26.05 % 7.56 % 17.40 % 9.06%
  YoY % 10.90% 0.80% -6.63% 7.72% 244.58% -56.55% -
  Horiz. % 168.33% 151.78% 150.57% 161.26% 149.71% 43.45% 100.00%
Total Cost 6,085,652 5,543,603 5,258,675 5,449,970 5,412,963 4,950,022 4,777,083 4.12%
  YoY % 9.78% 5.42% -3.51% 0.68% 9.35% 3.62% -
  Horiz. % 127.39% 116.05% 110.08% 114.09% 113.31% 103.62% 100.00%
Net Worth 596,341 578,936 468,323 506,823 485,870 462,679 302,657 11.96%
  YoY % 3.01% 23.62% -7.60% 4.31% 5.01% 52.87% -
  Horiz. % 197.03% 191.28% 154.74% 167.46% 160.53% 152.87% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 15,765 14,977 14,977 0 35,473 18,134 22,075 -5.45%
  YoY % 5.26% 0.00% 0.00% 0.00% 95.61% -17.85% -
  Horiz. % 71.42% 67.85% 67.85% 0.00% 160.69% 82.15% 100.00%
Div Payout % 47.50 % 28.39 % 30.42 % - % 60.50 % 10.27 % 28.12 % 9.13%
  YoY % 67.31% -6.67% 0.00% 0.00% 489.09% -63.48% -
  Horiz. % 168.92% 100.96% 108.18% 0.00% 215.15% 36.52% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 596,341 578,936 468,323 506,823 485,870 462,679 302,657 11.96%
  YoY % 3.01% 23.62% -7.60% 4.31% 5.01% 52.87% -
  Horiz. % 197.03% 191.28% 154.74% 167.46% 160.53% 152.87% 100.00%
NOSH 157,658 157,658 157,658 157,658 157,658 157,658 157,749 -0.01%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.06% -
  Horiz. % 99.94% 99.94% 99.94% 99.94% 99.94% 99.94% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 0.54 % 0.94 % 0.93 % 0.65 % 1.07 % 3.49 % 1.70 % -17.39%
  YoY % -42.55% 1.08% 43.08% -39.25% -69.34% 105.29% -
  Horiz. % 31.76% 55.29% 54.71% 38.24% 62.94% 205.29% 100.00%
ROE 5.57 % 9.11 % 10.51 % 7.08 % 12.07 % 38.17 % 25.94 % -22.61%
  YoY % -38.86% -13.32% 48.45% -41.34% -68.38% 47.15% -
  Horiz. % 21.47% 35.12% 40.52% 27.29% 46.53% 147.15% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 3,881.08 3,549.68 3,366.73 3,479.59 3,470.55 3,253.30 3,080.80 3.92%
  YoY % 9.34% 5.43% -3.24% 0.26% 6.68% 5.60% -
  Horiz. % 125.98% 115.22% 109.28% 112.94% 112.65% 105.60% 100.00%
EPS 21.05 33.46 31.23 22.76 37.19 112.03 49.77 -13.36%
  YoY % -37.09% 7.14% 37.21% -38.80% -66.80% 125.10% -
  Horiz. % 42.29% 67.23% 62.75% 45.73% 74.72% 225.10% 100.00%
DPS 10.00 9.50 9.50 0.00 22.50 11.50 14.00 -5.45%
  YoY % 5.26% 0.00% 0.00% 0.00% 95.65% -17.86% -
  Horiz. % 71.43% 67.86% 67.86% 0.00% 160.71% 82.14% 100.00%
NAPS 3.7825 3.6721 2.9705 3.2147 3.0818 2.9347 1.9186 11.97%
  YoY % 3.01% 23.62% -7.60% 4.31% 5.01% 52.96% -
  Horiz. % 197.15% 191.39% 154.83% 167.55% 160.63% 152.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 3,881.08 3,549.68 3,366.73 3,479.59 3,470.55 3,253.30 3,082.58 3.91%
  YoY % 9.34% 5.43% -3.24% 0.26% 6.68% 5.54% -
  Horiz. % 125.90% 115.15% 109.22% 112.88% 112.59% 105.54% 100.00%
EPS 21.05 33.46 31.23 22.76 37.19 112.03 49.80 -13.36%
  YoY % -37.09% 7.14% 37.21% -38.80% -66.80% 124.96% -
  Horiz. % 42.27% 67.19% 62.71% 45.70% 74.68% 224.96% 100.00%
DPS 10.00 9.50 9.50 0.00 22.50 11.50 14.00 -5.45%
  YoY % 5.26% 0.00% 0.00% 0.00% 95.65% -17.86% -
  Horiz. % 71.43% 67.86% 67.86% 0.00% 160.71% 82.14% 100.00%
NAPS 3.7825 3.6721 2.9705 3.2147 3.0818 2.9347 1.9197 11.96%
  YoY % 3.01% 23.62% -7.60% 4.31% 5.01% 52.87% -
  Horiz. % 197.04% 191.29% 154.74% 167.46% 160.54% 152.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 2.3400 3.8500 4.6900 4.0000 5.3200 9.0000 3.2500 -
P/RPS 0.06 0.11 0.14 0.11 0.15 0.28 0.11 -9.60%
  YoY % -45.45% -21.43% 27.27% -26.67% -46.43% 154.55% -
  Horiz. % 54.55% 100.00% 127.27% 100.00% 136.36% 254.55% 100.00%
P/EPS 11.12 11.51 15.02 17.58 14.30 8.03 6.53 9.27%
  YoY % -3.39% -23.37% -14.56% 22.94% 78.08% 22.97% -
  Horiz. % 170.29% 176.26% 230.02% 269.22% 218.99% 122.97% 100.00%
EY 9.00 8.69 6.66 5.69 6.99 12.45 15.31 -8.47%
  YoY % 3.57% 30.48% 17.05% -18.60% -43.86% -18.68% -
  Horiz. % 58.79% 56.76% 43.50% 37.17% 45.66% 81.32% 100.00%
DY 4.27 2.47 2.03 0.00 4.23 1.28 4.31 -0.16%
  YoY % 72.87% 21.67% 0.00% 0.00% 230.47% -70.30% -
  Horiz. % 99.07% 57.31% 47.10% 0.00% 98.14% 29.70% 100.00%
P/NAPS 0.62 1.05 1.58 1.24 1.73 3.07 1.69 -15.38%
  YoY % -40.95% -33.54% 27.42% -28.32% -43.65% 81.66% -
  Horiz. % 36.69% 62.13% 93.49% 73.37% 102.37% 181.66% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/19 22/05/18 24/05/17 24/05/16 11/05/15 20/05/14 22/05/13 -
Price 2.5800 4.3000 5.2100 3.8000 5.3100 7.8100 5.4400 -
P/RPS 0.07 0.12 0.15 0.11 0.15 0.24 0.18 -14.56%
  YoY % -41.67% -20.00% 36.36% -26.67% -37.50% 33.33% -
  Horiz. % 38.89% 66.67% 83.33% 61.11% 83.33% 133.33% 100.00%
P/EPS 12.26 12.85 16.68 16.70 14.28 6.97 10.93 1.93%
  YoY % -4.59% -22.96% -0.12% 16.95% 104.88% -36.23% -
  Horiz. % 112.17% 117.57% 152.61% 152.79% 130.65% 63.77% 100.00%
EY 8.16 7.78 6.00 5.99 7.00 14.34 9.15 -1.89%
  YoY % 4.88% 29.67% 0.17% -14.43% -51.19% 56.72% -
  Horiz. % 89.18% 85.03% 65.57% 65.46% 76.50% 156.72% 100.00%
DY 3.88 2.21 1.82 0.00 4.24 1.47 2.57 7.10%
  YoY % 75.57% 21.43% 0.00% 0.00% 188.44% -42.80% -
  Horiz. % 150.97% 85.99% 70.82% 0.00% 164.98% 57.20% 100.00%
P/NAPS 0.68 1.17 1.75 1.18 1.72 2.66 2.84 -21.19%
  YoY % -41.88% -33.14% 48.31% -31.40% -35.34% -6.34% -
  Horiz. % 23.94% 41.20% 61.62% 41.55% 60.56% 93.66% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

246  296  486  1180 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.075+0.02 
 VC 0.085+0.015 
 HIBISCS 0.525+0.02 
 MRCB-WB 0.125+0.02 
 HIBISCS-WC 0.15+0.015 
 ARMADA 0.18+0.005 
 HSI-H8M 0.335-0.075 
 HSI-C9J 0.205+0.02 
 EKOVEST 0.475+0.015 
 SAPNRG 0.11+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers