[DKSH] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 12.29%
YoY- 91.36%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 7,190,866 7,126,982 7,259,536 6,738,388 6,863,177 7,070,324 7,020,396 1.61%
PBT 138,817 160,832 151,184 126,883 112,408 134,140 134,536 2.10%
Tax -34,204 -39,218 -37,768 -35,608 -31,124 -35,190 -38,228 -7.14%
NP 104,613 121,614 113,416 91,275 81,284 98,950 96,308 5.66%
-
NP to SH 104,613 121,614 113,416 91,275 81,284 98,950 96,308 5.66%
-
Tax Rate 24.64% 24.38% 24.98% 28.06% 27.69% 26.23% 28.41% -
Total Cost 7,086,253 7,005,368 7,146,120 6,647,113 6,781,893 6,971,374 6,924,088 1.55%
-
Net Worth 805,790 788,132 773,013 744,650 714,348 718,621 693,238 10.54%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 346 - - - 315 - -
Div Payout % - 0.29% - - - 0.32% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 805,790 788,132 773,013 744,650 714,348 718,621 693,238 10.54%
NOSH 157,658 157,658 157,658 157,658 157,658 157,658 157,658 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 1.45% 1.71% 1.56% 1.35% 1.18% 1.40% 1.37% -
ROE 12.98% 15.43% 14.67% 12.26% 11.38% 13.77% 13.89% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4,561.05 4,520.53 4,604.61 4,274.05 4,353.20 4,484.59 4,452.93 1.61%
EPS 66.36 77.14 71.92 57.89 51.56 62.76 61.08 5.67%
DPS 0.00 0.22 0.00 0.00 0.00 0.20 0.00 -
NAPS 5.111 4.999 4.9031 4.7232 4.531 4.5581 4.3971 10.54%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 4,561.05 4,520.53 4,604.61 4,274.05 4,353.20 4,484.59 4,452.93 1.61%
EPS 66.36 77.14 71.92 57.89 51.56 62.76 61.08 5.67%
DPS 0.00 0.22 0.00 0.00 0.00 0.20 0.00 -
NAPS 5.111 4.999 4.9031 4.7232 4.531 4.5581 4.3971 10.54%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 4.52 4.31 4.87 4.80 5.19 3.25 2.98 -
P/RPS 0.10 0.10 0.11 0.11 0.12 0.07 0.07 26.81%
P/EPS 6.81 5.59 6.77 8.29 10.07 5.18 4.88 24.85%
EY 14.68 17.90 14.77 12.06 9.93 19.31 20.50 -19.94%
DY 0.00 0.05 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 0.88 0.86 0.99 1.02 1.15 0.71 0.68 18.73%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 22/11/22 24/08/22 25/05/22 23/02/22 26/11/21 26/08/21 27/05/21 -
Price 4.48 4.32 4.35 5.29 5.71 3.26 2.97 -
P/RPS 0.10 0.10 0.09 0.12 0.13 0.07 0.07 26.81%
P/EPS 6.75 5.60 6.05 9.14 11.08 5.19 4.86 24.45%
EY 14.81 17.86 16.54 10.94 9.03 19.25 20.57 -19.65%
DY 0.00 0.05 0.00 0.00 0.00 0.06 0.00 -
P/NAPS 0.88 0.86 0.89 1.12 1.26 0.72 0.68 18.73%

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