[DKSH] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 58.48%
YoY- 28.43%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,648,027 1,287,013 5,085,623 3,808,558 2,520,688 1,243,540 4,724,726 -32.09%
PBT 37,687 17,934 190,445 59,042 37,373 14,657 94,014 -45.72%
Tax -9,731 -4,435 -12,103 -9,016 -5,656 -1,890 -12,204 -14.04%
NP 27,956 13,499 178,342 50,026 31,717 12,767 81,810 -51.21%
-
NP to SH 27,956 13,499 174,828 46,816 29,540 11,705 77,762 -49.53%
-
Tax Rate 25.82% 24.73% 6.36% 15.27% 15.13% 12.89% 12.98% -
Total Cost 2,620,071 1,273,514 4,907,281 3,758,532 2,488,971 1,230,773 4,642,916 -31.78%
-
Net Worth 441,663 462,679 449,168 319,528 302,130 302,657 290,844 32.21%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 35,473 - 18,130 18,133 18,127 - 11,037 118.25%
Div Payout % 126.89% - 10.37% 38.73% 61.37% - 14.19% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 441,663 462,679 449,168 319,528 302,130 302,657 290,844 32.21%
NOSH 157,658 157,658 157,652 157,682 157,630 157,749 157,673 -0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.06% 1.05% 3.51% 1.31% 1.26% 1.03% 1.73% -
ROE 6.33% 2.92% 38.92% 14.65% 9.78% 3.87% 26.74% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1,679.60 816.33 3,225.84 2,415.33 1,599.11 788.30 2,996.52 -32.09%
EPS 17.73 8.56 110.89 29.69 18.74 7.42 49.32 -49.53%
DPS 22.50 0.00 11.50 11.50 11.50 0.00 7.00 118.26%
NAPS 2.8014 2.9347 2.8491 2.0264 1.9167 1.9186 1.8446 32.22%
Adjusted Per Share Value based on latest NOSH - 157,627
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1,679.60 816.33 3,225.73 2,415.71 1,598.83 788.76 2,996.82 -32.09%
EPS 17.73 8.56 110.89 29.69 18.74 7.42 49.32 -49.53%
DPS 22.50 0.00 11.50 11.50 11.50 0.00 7.00 118.26%
NAPS 2.8014 2.9347 2.849 2.0267 1.9164 1.9197 1.8448 32.21%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 8.28 9.00 6.45 5.90 5.03 3.25 2.25 -
P/RPS 0.49 1.10 0.20 0.24 0.31 0.41 0.08 235.87%
P/EPS 46.70 105.11 5.82 19.87 26.84 43.80 4.56 373.60%
EY 2.14 0.95 17.19 5.03 3.73 2.28 21.92 -78.88%
DY 2.72 0.00 1.78 1.95 2.29 0.00 3.11 -8.56%
P/NAPS 2.96 3.07 2.26 2.91 2.62 1.69 1.22 80.85%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 20/05/14 26/02/14 21/11/13 28/08/13 22/05/13 28/02/13 -
Price 6.56 7.81 7.00 6.42 5.07 5.44 2.87 -
P/RPS 0.39 0.96 0.22 0.27 0.32 0.69 0.10 148.38%
P/EPS 37.00 91.21 6.31 21.62 27.05 73.32 5.82 244.34%
EY 2.70 1.10 15.84 4.62 3.70 1.36 17.18 -70.97%
DY 3.43 0.00 1.64 1.79 2.27 0.00 2.44 25.56%
P/NAPS 2.34 2.66 2.46 3.17 2.65 2.84 1.56 31.13%

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