[DKSH] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 29.3%
YoY- 23.83%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 7,628,989 7,311,180 6,798,173 6,387,327 6,615,884 6,118,841 5,596,359 5.29%
PBT 151,708 157,047 131,045 88,405 78,714 46,934 71,692 13.29%
Tax -37,780 -41,878 -35,493 -26,732 -28,909 -13,745 -18,936 12.18%
NP 113,928 115,169 95,552 61,673 49,805 33,189 52,756 13.67%
-
NP to SH 113,928 115,169 95,552 61,673 49,805 33,189 52,756 13.67%
-
Tax Rate 24.90% 26.67% 27.08% 30.24% 36.73% 29.29% 26.41% -
Total Cost 7,515,061 7,196,011 6,702,621 6,325,654 6,566,079 6,085,652 5,543,603 5.19%
-
Net Worth 932,090 843,376 773,013 693,238 630,348 596,341 578,936 8.25%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 252 425 157 - 15,765 15,765 14,977 -49.34%
Div Payout % 0.22% 0.37% 0.16% - 31.66% 47.50% 28.39% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 932,090 843,376 773,013 693,238 630,348 596,341 578,936 8.25%
NOSH 157,658 157,658 157,658 157,658 157,658 157,658 157,658 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 1.49% 1.58% 1.41% 0.97% 0.75% 0.54% 0.94% -
ROE 12.22% 13.66% 12.36% 8.90% 7.90% 5.57% 9.11% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4,838.95 4,637.36 4,311.97 4,051.38 4,196.35 3,881.08 3,549.68 5.29%
EPS 72.26 73.05 60.61 39.12 31.59 21.05 33.46 13.67%
DPS 0.16 0.27 0.10 0.00 10.00 10.00 9.50 -49.33%
NAPS 5.9121 5.3494 4.9031 4.3971 3.9982 3.7825 3.6721 8.25%
Adjusted Per Share Value based on latest NOSH - 157,658
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4,838.95 4,637.36 4,311.97 4,051.38 4,196.35 3,881.08 3,549.68 5.29%
EPS 72.26 73.05 60.61 39.12 31.59 21.05 33.46 13.67%
DPS 0.16 0.27 0.10 0.00 10.00 10.00 9.50 -49.33%
NAPS 5.9121 5.3494 4.9031 4.3971 3.9982 3.7825 3.6721 8.25%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 4.75 4.70 4.87 2.98 1.97 2.34 3.85 -
P/RPS 0.10 0.10 0.11 0.07 0.05 0.06 0.11 -1.57%
P/EPS 6.57 6.43 8.04 7.62 6.24 11.12 11.51 -8.91%
EY 15.21 15.54 12.44 13.13 16.04 9.00 8.69 9.76%
DY 0.03 0.06 0.02 0.00 5.08 4.27 2.47 -52.02%
P/NAPS 0.80 0.88 0.99 0.68 0.49 0.62 1.05 -4.42%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 16/05/24 18/05/23 25/05/22 27/05/21 28/05/20 31/05/19 22/05/18 -
Price 5.01 4.98 4.35 2.97 2.68 2.58 4.30 -
P/RPS 0.10 0.11 0.10 0.07 0.06 0.07 0.12 -2.99%
P/EPS 6.93 6.82 7.18 7.59 8.48 12.26 12.85 -9.77%
EY 14.42 14.67 13.93 13.17 11.79 8.16 7.78 10.82%
DY 0.03 0.05 0.02 0.00 3.73 3.88 2.21 -51.12%
P/NAPS 0.85 0.93 0.89 0.68 0.67 0.68 1.17 -5.18%

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