[DKSH] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -1.73%
YoY- -14.19%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 6,462,018 6,272,408 6,250,700 6,011,839 5,885,502 5,796,274 5,822,692 7.18%
PBT 48,548 37,300 3,324 60,583 61,793 67,136 57,920 -11.09%
Tax -19,521 -15,248 -5,796 -15,968 -16,390 -17,414 -14,688 20.86%
NP 29,026 22,052 -2,472 44,615 45,402 49,722 43,232 -23.30%
-
NP to SH 29,026 22,052 -2,472 44,615 45,402 49,722 43,232 -23.30%
-
Tax Rate 40.21% 40.88% 174.37% 26.36% 26.52% 25.94% 25.36% -
Total Cost 6,432,992 6,250,356 6,253,172 5,967,224 5,840,100 5,746,552 5,779,460 7.39%
-
Net Worth 602,979 592,242 596,341 597,003 586,440 577,233 578,936 2.74%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 21,021 31,531 - 15,765 21,021 31,531 - -
Div Payout % 72.42% 142.99% - 35.34% 46.30% 63.42% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 602,979 592,242 596,341 597,003 586,440 577,233 578,936 2.74%
NOSH 157,658 157,658 157,658 157,658 157,658 157,658 157,658 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 0.45% 0.35% -0.04% 0.74% 0.77% 0.86% 0.74% -
ROE 4.81% 3.72% -0.41% 7.47% 7.74% 8.61% 7.47% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4,098.76 3,978.49 3,964.72 3,813.21 3,733.08 3,676.48 3,693.24 7.18%
EPS 18.41 13.98 -1.56 28.30 28.80 31.54 27.44 -23.34%
DPS 13.33 20.00 0.00 10.00 13.33 20.00 0.00 -
NAPS 3.8246 3.7565 3.7825 3.7867 3.7197 3.6613 3.6721 2.74%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4,098.76 3,978.49 3,964.72 3,813.21 3,733.08 3,676.48 3,693.24 7.18%
EPS 18.41 13.98 -1.56 28.30 28.80 31.54 27.44 -23.34%
DPS 13.33 20.00 0.00 10.00 13.33 20.00 0.00 -
NAPS 3.8246 3.7565 3.7825 3.7867 3.7197 3.6613 3.6721 2.74%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.54 2.74 2.34 2.30 3.35 3.38 3.85 -
P/RPS 0.06 0.07 0.06 0.06 0.09 0.09 0.10 -28.84%
P/EPS 13.80 19.59 -149.24 8.13 11.63 10.72 14.04 -1.14%
EY 7.25 5.10 -0.67 12.30 8.60 9.33 7.12 1.21%
DY 5.25 7.30 0.00 4.35 3.98 5.92 0.00 -
P/NAPS 0.66 0.73 0.62 0.61 0.90 0.92 1.05 -26.60%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/10/19 30/08/19 31/05/19 25/02/19 08/11/18 08/08/18 22/05/18 -
Price 2.50 2.51 2.58 2.72 3.05 3.90 4.30 -
P/RPS 0.06 0.06 0.07 0.07 0.08 0.11 0.12 -36.97%
P/EPS 13.58 17.94 -164.55 9.61 10.59 12.37 15.68 -9.13%
EY 7.36 5.57 -0.61 10.40 9.44 8.09 6.38 9.98%
DY 5.33 7.97 0.00 3.68 4.37 5.13 0.00 -
P/NAPS 0.65 0.67 0.68 0.72 0.82 1.07 1.17 -32.39%

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