[DKSH] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 4.69%
YoY- 54.93%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 7,162,687 6,984,155 6,766,717 6,798,173 6,738,388 6,695,877 6,719,301 4.33%
PBT 145,262 146,690 140,229 131,045 126,883 107,209 108,320 21.54%
Tax -38,773 -37,918 -37,622 -35,493 -35,608 -30,125 -29,082 21.07%
NP 106,489 108,772 102,607 95,552 91,275 77,084 79,238 21.71%
-
NP to SH 106,489 108,772 102,607 95,552 91,275 77,084 79,238 21.71%
-
Tax Rate 26.69% 25.85% 26.83% 27.08% 28.06% 28.10% 26.85% -
Total Cost 7,056,198 6,875,383 6,664,110 6,702,621 6,647,113 6,618,793 6,640,063 4.12%
-
Net Worth 833,837 805,790 788,132 773,013 744,650 714,348 718,621 10.39%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 425 173 173 157 157 157 157 93.88%
Div Payout % 0.40% 0.16% 0.17% 0.16% 0.17% 0.20% 0.20% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 833,837 805,790 788,132 773,013 744,650 714,348 718,621 10.39%
NOSH 157,658 157,658 157,658 157,658 157,658 157,658 157,658 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 1.49% 1.56% 1.52% 1.41% 1.35% 1.15% 1.18% -
ROE 12.77% 13.50% 13.02% 12.36% 12.26% 10.79% 11.03% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 4,543.18 4,429.94 4,292.02 4,311.97 4,274.05 4,247.09 4,261.95 4.33%
EPS 67.54 68.99 65.08 60.61 57.89 48.89 50.26 21.70%
DPS 0.27 0.11 0.11 0.10 0.10 0.10 0.10 93.54%
NAPS 5.2889 5.111 4.999 4.9031 4.7232 4.531 4.5581 10.39%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 4,543.18 4,429.94 4,292.02 4,311.97 4,274.05 4,247.09 4,261.95 4.33%
EPS 67.54 68.99 65.08 60.61 57.89 48.89 50.26 21.70%
DPS 0.27 0.11 0.11 0.10 0.10 0.10 0.10 93.54%
NAPS 5.2889 5.111 4.999 4.9031 4.7232 4.531 4.5581 10.39%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 4.45 4.52 4.31 4.87 4.80 5.19 3.25 -
P/RPS 0.10 0.10 0.10 0.11 0.11 0.12 0.08 15.99%
P/EPS 6.59 6.55 6.62 8.04 8.29 10.61 6.47 1.22%
EY 15.18 15.26 15.10 12.44 12.06 9.42 15.46 -1.20%
DY 0.06 0.02 0.03 0.02 0.02 0.02 0.03 58.53%
P/NAPS 0.84 0.88 0.86 0.99 1.02 1.15 0.71 11.82%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 21/02/23 22/11/22 24/08/22 25/05/22 23/02/22 26/11/21 26/08/21 -
Price 4.84 4.48 4.32 4.35 5.29 5.71 3.26 -
P/RPS 0.11 0.10 0.10 0.10 0.12 0.13 0.08 23.58%
P/EPS 7.17 6.49 6.64 7.18 9.14 11.68 6.49 6.84%
EY 13.96 15.40 15.07 13.93 10.94 8.56 15.42 -6.39%
DY 0.06 0.02 0.03 0.02 0.02 0.02 0.03 58.53%
P/NAPS 0.92 0.88 0.86 0.89 1.12 1.26 0.72 17.69%

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