[DKSH] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 49.72%
YoY- 91.36%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 5,393,150 3,563,491 1,814,884 6,738,388 5,147,383 3,535,162 1,755,099 111.21%
PBT 104,113 80,416 37,796 126,883 84,306 67,070 33,634 112.25%
Tax -25,653 -19,609 -9,442 -35,608 -23,343 -17,595 -9,557 93.02%
NP 78,460 60,807 28,354 91,275 60,963 49,475 24,077 119.64%
-
NP to SH 78,460 60,807 28,354 91,275 60,963 49,475 24,077 119.64%
-
Tax Rate 24.64% 24.38% 24.98% 28.06% 27.69% 26.23% 28.41% -
Total Cost 5,314,690 3,502,684 1,786,530 6,647,113 5,086,420 3,485,687 1,731,022 111.09%
-
Net Worth 805,790 788,132 773,013 744,650 714,348 718,621 693,238 10.54%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 173 - - - 157 - -
Div Payout % - 0.29% - - - 0.32% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 805,790 788,132 773,013 744,650 714,348 718,621 693,238 10.54%
NOSH 157,658 157,658 157,658 157,658 157,658 157,658 157,658 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.45% 1.71% 1.56% 1.35% 1.18% 1.40% 1.37% -
ROE 9.74% 7.72% 3.67% 12.26% 8.53% 6.88% 3.47% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3,420.79 2,260.27 1,151.15 4,274.05 3,264.90 2,242.30 1,113.23 111.21%
EPS 49.77 38.57 17.98 57.89 38.67 31.38 15.27 119.67%
DPS 0.00 0.11 0.00 0.00 0.00 0.10 0.00 -
NAPS 5.111 4.999 4.9031 4.7232 4.531 4.5581 4.3971 10.54%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 3,420.79 2,260.27 1,151.15 4,274.05 3,264.90 2,242.30 1,113.23 111.21%
EPS 49.77 38.57 17.98 57.89 38.67 31.38 15.27 119.67%
DPS 0.00 0.11 0.00 0.00 0.00 0.10 0.00 -
NAPS 5.111 4.999 4.9031 4.7232 4.531 4.5581 4.3971 10.54%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 4.52 4.31 4.87 4.80 5.19 3.25 2.98 -
P/RPS 0.13 0.19 0.42 0.11 0.16 0.14 0.27 -38.54%
P/EPS 9.08 11.17 27.08 8.29 13.42 10.36 19.51 -39.91%
EY 11.01 8.95 3.69 12.06 7.45 9.66 5.12 66.52%
DY 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.88 0.86 0.99 1.02 1.15 0.71 0.68 18.73%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 24/08/22 25/05/22 23/02/22 26/11/21 26/08/21 27/05/21 -
Price 4.48 4.32 4.35 5.29 5.71 3.26 2.97 -
P/RPS 0.13 0.19 0.38 0.12 0.17 0.15 0.27 -38.54%
P/EPS 9.00 11.20 24.19 9.14 14.77 10.39 19.45 -40.14%
EY 11.11 8.93 4.13 10.94 6.77 9.63 5.14 67.09%
DY 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.88 0.86 0.89 1.12 1.26 0.72 0.68 18.73%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment