[DKSH] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[DKSH] DKSH HOLDINGS(M)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- -66.8%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 5,572,186 5,596,576 5,482,592 5,471,600 5,339,481 5,236,251 5,212,962 4.53%
PBT 51,009 60,418 73,326 79,292 80,415 188,610 190,759 -58.39%
Tax -14,173 -16,386 -19,129 -20,655 -20,504 -17,660 -16,178 -8.42%
NP 36,836 44,032 54,197 58,637 59,911 170,950 174,581 -64.45%
-
NP to SH 36,836 44,032 54,197 58,637 59,911 170,646 173,244 -64.27%
-
Tax Rate 27.79% 27.12% 26.09% 26.05% 25.50% 9.36% 8.48% -
Total Cost 5,535,350 5,552,544 5,428,395 5,412,963 5,279,570 5,065,301 5,038,381 6.45%
-
Net Worth 495,582 485,508 480,935 485,870 473,636 456,341 441,663 7.95%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - 35,473 35,473 - - -
Div Payout % - - - 60.50% 59.21% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 495,582 485,508 480,935 485,870 473,636 456,341 441,663 7.95%
NOSH 157,658 157,658 157,658 157,658 157,658 157,658 157,658 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.66% 0.79% 0.99% 1.07% 1.12% 3.26% 3.35% -
ROE 7.43% 9.07% 11.27% 12.07% 12.65% 37.39% 39.23% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3,534.35 3,549.82 3,477.52 3,470.55 3,386.75 3,321.27 3,306.50 4.53%
EPS 23.36 27.93 34.38 37.19 38.00 108.24 109.89 -64.28%
DPS 0.00 0.00 0.00 22.50 22.50 0.00 0.00 -
NAPS 3.1434 3.0795 3.0505 3.0818 3.0042 2.8945 2.8014 7.95%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 3,534.35 3,549.82 3,477.52 3,470.55 3,386.75 3,321.27 3,306.50 4.53%
EPS 23.36 27.93 34.38 37.19 38.00 108.24 109.89 -64.28%
DPS 0.00 0.00 0.00 22.50 22.50 0.00 0.00 -
NAPS 3.1434 3.0795 3.0505 3.0818 3.0042 2.8945 2.8014 7.95%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 4.00 4.10 5.00 5.32 5.38 6.47 8.28 -
P/RPS 0.11 0.12 0.14 0.15 0.16 0.19 0.25 -42.06%
P/EPS 17.12 14.68 14.54 14.30 14.16 5.98 7.54 72.49%
EY 5.84 6.81 6.88 6.99 7.06 16.73 13.27 -42.05%
DY 0.00 0.00 0.00 4.23 4.18 0.00 0.00 -
P/NAPS 1.27 1.33 1.64 1.73 1.79 2.24 2.96 -43.02%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 23/02/16 24/11/15 25/08/15 11/05/15 26/02/15 13/11/14 26/08/14 -
Price 4.00 4.54 4.00 5.31 5.90 6.54 6.56 -
P/RPS 0.11 0.13 0.12 0.15 0.17 0.20 0.20 -32.79%
P/EPS 17.12 16.26 11.64 14.28 15.53 6.04 5.97 101.45%
EY 5.84 6.15 8.59 7.00 6.44 16.55 16.75 -50.36%
DY 0.00 0.00 0.00 4.24 3.81 0.00 0.00 -
P/NAPS 1.27 1.47 1.31 1.72 1.96 2.26 2.34 -33.38%

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