[DKSH] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 17.09%
YoY- 38.67%
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 4,846,514 4,414,127 4,133,350 3,944,625 4,216,281 3,959,186 3,808,558 4.09%
PBT 36,411 46,345 49,770 50,737 37,210 57,207 59,042 -7.73%
Tax -14,641 -12,293 -13,379 -13,636 -10,455 -14,573 -9,016 8.41%
NP 21,770 34,052 36,391 37,101 26,755 42,634 50,026 -12.94%
-
NP to SH 21,770 34,052 36,391 37,101 26,755 42,634 46,816 -11.97%
-
Tax Rate 40.21% 26.52% 26.88% 26.88% 28.10% 25.47% 15.27% -
Total Cost 4,824,744 4,380,075 4,096,959 3,907,524 4,189,526 3,916,552 3,758,532 4.24%
-
Net Worth 602,979 586,440 552,496 517,701 485,508 456,341 319,528 11.15%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 15,765 15,765 14,977 14,977 14,977 35,473 18,133 -2.30%
Div Payout % 72.42% 46.30% 41.16% 40.37% 55.98% 83.20% 38.73% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 602,979 586,440 552,496 517,701 485,508 456,341 319,528 11.15%
NOSH 157,658 157,658 157,658 157,658 157,658 157,658 157,682 -0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 0.45% 0.77% 0.88% 0.94% 0.63% 1.08% 1.31% -
ROE 3.61% 5.81% 6.59% 7.17% 5.51% 9.34% 14.65% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 3,074.07 2,799.81 2,621.72 2,502.01 2,674.32 2,511.25 2,415.33 4.09%
EPS 13.81 21.60 23.08 23.53 16.97 27.04 29.69 -11.97%
DPS 10.00 10.00 9.50 9.50 9.50 22.50 11.50 -2.30%
NAPS 3.8246 3.7197 3.5044 3.2837 3.0795 2.8945 2.0264 11.16%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 3,074.07 2,799.81 2,621.72 2,502.01 2,674.32 2,511.25 2,415.71 4.09%
EPS 13.81 21.60 23.08 23.53 16.97 27.04 29.69 -11.97%
DPS 10.00 10.00 9.50 9.50 9.50 22.50 11.50 -2.30%
NAPS 3.8246 3.7197 3.5044 3.2837 3.0795 2.8945 2.0267 11.15%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.54 3.35 4.70 5.55 4.10 6.47 5.90 -
P/RPS 0.08 0.12 0.18 0.22 0.15 0.26 0.24 -16.72%
P/EPS 18.39 15.51 20.36 23.58 24.16 23.93 19.87 -1.28%
EY 5.44 6.45 4.91 4.24 4.14 4.18 5.03 1.31%
DY 3.94 2.99 2.02 1.71 2.32 3.48 1.95 12.43%
P/NAPS 0.66 0.90 1.34 1.69 1.33 2.24 2.91 -21.89%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/10/19 08/11/18 31/10/17 22/11/16 24/11/15 13/11/14 21/11/13 -
Price 2.50 3.05 4.68 6.15 4.54 6.54 6.42 -
P/RPS 0.08 0.11 0.18 0.25 0.17 0.26 0.27 -18.34%
P/EPS 18.10 14.12 20.28 26.13 26.75 24.18 21.62 -2.91%
EY 5.52 7.08 4.93 3.83 3.74 4.13 4.62 3.00%
DY 4.00 3.28 2.03 1.54 2.09 3.44 1.79 14.33%
P/NAPS 0.65 0.82 1.34 1.87 1.47 2.26 3.17 -23.19%

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