[DKSH] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 113.33%
YoY- 76.34%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 3,808,558 2,520,688 1,243,540 4,724,726 3,536,468 2,340,031 1,123,702 125.46%
PBT 59,042 37,373 14,657 94,014 55,434 38,066 16,461 134.13%
Tax -9,016 -5,656 -1,890 -12,204 -16,094 -11,623 -4,744 53.37%
NP 50,026 31,717 12,767 81,810 39,340 26,443 11,717 162.94%
-
NP to SH 46,816 29,540 11,705 77,762 36,452 24,637 10,955 163.11%
-
Tax Rate 15.27% 15.13% 12.89% 12.98% 29.03% 30.53% 28.82% -
Total Cost 3,758,532 2,488,971 1,230,773 4,642,916 3,497,128 2,313,588 1,111,985 125.05%
-
Net Worth 319,528 302,130 302,657 290,844 254,491 242,683 240,034 20.98%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 18,133 18,127 - 11,037 11,036 11,036 - -
Div Payout % 38.73% 61.37% - 14.19% 30.28% 44.79% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 319,528 302,130 302,657 290,844 254,491 242,683 240,034 20.98%
NOSH 157,682 157,630 157,749 157,673 157,658 157,658 157,658 0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.31% 1.26% 1.03% 1.73% 1.11% 1.13% 1.04% -
ROE 14.65% 9.78% 3.87% 26.74% 14.32% 10.15% 4.56% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2,415.33 1,599.11 788.30 2,996.52 2,243.13 1,484.24 712.75 125.44%
EPS 29.69 18.74 7.42 49.32 23.12 15.63 6.95 163.04%
DPS 11.50 11.50 0.00 7.00 7.00 7.00 0.00 -
NAPS 2.0264 1.9167 1.9186 1.8446 1.6142 1.5393 1.5225 20.97%
Adjusted Per Share Value based on latest NOSH - 157,681
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2,415.71 1,598.83 788.76 2,996.82 2,243.13 1,484.24 712.75 125.46%
EPS 29.69 18.74 7.42 49.32 23.12 15.63 6.95 163.04%
DPS 11.50 11.50 0.00 7.00 7.00 7.00 0.00 -
NAPS 2.0267 1.9164 1.9197 1.8448 1.6142 1.5393 1.5225 20.98%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 5.90 5.03 3.25 2.25 2.14 2.12 1.95 -
P/RPS 0.24 0.31 0.41 0.08 0.10 0.14 0.27 -7.54%
P/EPS 19.87 26.84 43.80 4.56 9.26 13.57 28.06 -20.53%
EY 5.03 3.73 2.28 21.92 10.80 7.37 3.56 25.88%
DY 1.95 2.29 0.00 3.11 3.27 3.30 0.00 -
P/NAPS 2.91 2.62 1.69 1.22 1.33 1.38 1.28 72.81%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 28/08/13 22/05/13 28/02/13 23/11/12 24/08/12 25/05/12 -
Price 6.42 5.07 5.44 2.87 2.17 2.05 1.91 -
P/RPS 0.27 0.32 0.69 0.10 0.10 0.14 0.27 0.00%
P/EPS 21.62 27.05 73.32 5.82 9.39 13.12 27.49 -14.78%
EY 4.62 3.70 1.36 17.18 10.65 7.62 3.64 17.20%
DY 1.79 2.27 0.00 2.44 3.23 3.41 0.00 -
P/NAPS 3.17 2.65 2.84 1.56 1.34 1.33 1.25 85.86%

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