[DKSH] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -84.95%
YoY- 6.85%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 5,085,623 3,808,558 2,520,688 1,243,540 4,724,726 3,536,468 2,340,031 67.54%
PBT 190,445 59,042 37,373 14,657 94,014 55,434 38,066 191.66%
Tax -12,103 -9,016 -5,656 -1,890 -12,204 -16,094 -11,623 2.72%
NP 178,342 50,026 31,717 12,767 81,810 39,340 26,443 255.72%
-
NP to SH 174,828 46,816 29,540 11,705 77,762 36,452 24,637 267.95%
-
Tax Rate 6.36% 15.27% 15.13% 12.89% 12.98% 29.03% 30.53% -
Total Cost 4,907,281 3,758,532 2,488,971 1,230,773 4,642,916 3,497,128 2,313,588 64.85%
-
Net Worth 449,168 319,528 302,130 302,657 290,844 254,491 242,683 50.57%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 18,130 18,133 18,127 - 11,037 11,036 11,036 39.10%
Div Payout % 10.37% 38.73% 61.37% - 14.19% 30.28% 44.79% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 449,168 319,528 302,130 302,657 290,844 254,491 242,683 50.57%
NOSH 157,652 157,682 157,630 157,749 157,673 157,658 157,658 -0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.51% 1.31% 1.26% 1.03% 1.73% 1.11% 1.13% -
ROE 38.92% 14.65% 9.78% 3.87% 26.74% 14.32% 10.15% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3,225.84 2,415.33 1,599.11 788.30 2,996.52 2,243.13 1,484.24 67.55%
EPS 110.89 29.69 18.74 7.42 49.32 23.12 15.63 267.90%
DPS 11.50 11.50 11.50 0.00 7.00 7.00 7.00 39.10%
NAPS 2.8491 2.0264 1.9167 1.9186 1.8446 1.6142 1.5393 50.58%
Adjusted Per Share Value based on latest NOSH - 157,749
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3,225.73 2,415.71 1,598.83 788.76 2,996.82 2,243.13 1,484.24 67.54%
EPS 110.89 29.69 18.74 7.42 49.32 23.12 15.63 267.90%
DPS 11.50 11.50 11.50 0.00 7.00 7.00 7.00 39.10%
NAPS 2.849 2.0267 1.9164 1.9197 1.8448 1.6142 1.5393 50.57%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 6.45 5.90 5.03 3.25 2.25 2.14 2.12 -
P/RPS 0.20 0.24 0.31 0.41 0.08 0.10 0.14 26.76%
P/EPS 5.82 19.87 26.84 43.80 4.56 9.26 13.57 -43.04%
EY 17.19 5.03 3.73 2.28 21.92 10.80 7.37 75.60%
DY 1.78 1.95 2.29 0.00 3.11 3.27 3.30 -33.66%
P/NAPS 2.26 2.91 2.62 1.69 1.22 1.33 1.38 38.81%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 21/11/13 28/08/13 22/05/13 28/02/13 23/11/12 24/08/12 -
Price 7.00 6.42 5.07 5.44 2.87 2.17 2.05 -
P/RPS 0.22 0.27 0.32 0.69 0.10 0.10 0.14 35.05%
P/EPS 6.31 21.62 27.05 73.32 5.82 9.39 13.12 -38.53%
EY 15.84 4.62 3.70 1.36 17.18 10.65 7.62 62.66%
DY 1.64 1.79 2.27 0.00 2.44 3.23 3.41 -38.53%
P/NAPS 2.46 3.17 2.65 2.84 1.56 1.34 1.33 50.51%

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