[DKSH] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 640.98%
YoY- 209.88%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,311,159 1,361,014 1,287,013 1,277,065 1,287,870 1,277,148 1,243,540 3.58%
PBT 19,520 19,753 17,934 131,403 21,669 22,716 14,657 21.02%
Tax -4,842 -5,296 -4,435 -3,087 -3,360 -3,766 -1,890 87.12%
NP 14,678 14,457 13,499 128,316 18,309 18,950 12,767 9.73%
-
NP to SH 14,678 14,457 13,499 128,012 17,276 17,835 11,705 16.27%
-
Tax Rate 24.81% 26.81% 24.73% 2.35% 15.51% 16.58% 12.89% -
Total Cost 1,296,481 1,346,557 1,273,514 1,148,749 1,269,561 1,258,198 1,230,773 3.52%
-
Net Worth 456,341 441,663 462,679 449,192 319,416 302,248 302,657 31.45%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 35,473 - - - 18,134 - -
Div Payout % - 245.37% - - - 101.68% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 456,341 441,663 462,679 449,192 319,416 302,248 302,657 31.45%
NOSH 157,658 157,658 157,658 157,661 157,627 157,692 157,749 -0.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.12% 1.06% 1.05% 10.05% 1.42% 1.48% 1.03% -
ROE 3.22% 3.27% 2.92% 28.50% 5.41% 5.90% 3.87% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 831.65 863.27 816.33 810.01 817.03 809.90 788.30 3.62%
EPS 9.31 9.17 8.56 81.20 10.96 11.31 7.42 16.31%
DPS 0.00 22.50 0.00 0.00 0.00 11.50 0.00 -
NAPS 2.8945 2.8014 2.9347 2.8491 2.0264 1.9167 1.9186 31.50%
Adjusted Per Share Value based on latest NOSH - 157,661
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 831.65 863.27 816.33 810.02 816.88 810.07 788.76 3.58%
EPS 9.31 9.17 8.56 81.20 10.96 11.31 7.42 16.31%
DPS 0.00 22.50 0.00 0.00 0.00 11.50 0.00 -
NAPS 2.8945 2.8014 2.9347 2.8492 2.026 1.9171 1.9197 31.45%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 6.47 8.28 9.00 6.45 5.90 5.03 3.25 -
P/RPS 0.78 0.96 1.10 0.80 0.72 0.62 0.41 53.47%
P/EPS 69.50 90.30 105.11 7.94 53.83 44.47 43.80 36.00%
EY 1.44 1.11 0.95 12.59 1.86 2.25 2.28 -26.36%
DY 0.00 2.72 0.00 0.00 0.00 2.29 0.00 -
P/NAPS 2.24 2.96 3.07 2.26 2.91 2.62 1.69 20.64%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 26/08/14 20/05/14 26/02/14 21/11/13 28/08/13 22/05/13 -
Price 6.54 6.56 7.81 7.00 6.42 5.07 5.44 -
P/RPS 0.79 0.76 0.96 0.86 0.79 0.63 0.69 9.43%
P/EPS 70.25 71.54 91.21 8.62 58.58 44.83 73.32 -2.80%
EY 1.42 1.40 1.10 11.60 1.71 2.23 1.36 2.91%
DY 0.00 3.43 0.00 0.00 0.00 2.27 0.00 -
P/NAPS 2.26 2.34 2.66 2.46 3.17 2.65 2.84 -14.11%

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