[DKSH] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
19-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 20.88%
YoY- -12.39%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 6,415,779 6,490,444 6,615,884 6,455,088 6,444,226 6,249,906 6,118,841 3.20%
PBT 75,002 74,416 78,714 60,996 50,649 45,665 46,934 36.56%
Tax -26,110 -28,422 -28,909 -21,911 -18,316 -14,885 -13,745 53.20%
NP 48,892 45,994 49,805 39,085 32,333 30,780 33,189 29.37%
-
NP to SH 48,892 45,994 49,805 39,085 32,333 30,780 33,189 29.37%
-
Tax Rate 34.81% 38.19% 36.73% 35.92% 36.16% 32.60% 29.29% -
Total Cost 6,366,887 6,444,450 6,566,079 6,416,003 6,411,893 6,219,126 6,085,652 3.04%
-
Net Worth 651,821 638,199 630,348 620,289 602,979 592,242 596,341 6.09%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - 15,765 15,765 15,765 15,765 15,765 -
Div Payout % - - 31.66% 40.34% 48.76% 51.22% 47.50% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 651,821 638,199 630,348 620,289 602,979 592,242 596,341 6.09%
NOSH 157,658 157,658 157,658 157,658 157,658 157,658 157,658 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 0.76% 0.71% 0.75% 0.61% 0.50% 0.49% 0.54% -
ROE 7.50% 7.21% 7.90% 6.30% 5.36% 5.20% 5.57% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4,069.43 4,116.79 4,196.35 4,094.36 4,087.47 3,964.22 3,881.08 3.20%
EPS 31.01 29.17 31.59 24.79 20.51 19.52 21.05 29.37%
DPS 0.00 0.00 10.00 10.00 10.00 10.00 10.00 -
NAPS 4.1344 4.048 3.9982 3.9344 3.8246 3.7565 3.7825 6.09%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4,069.43 4,116.79 4,196.35 4,094.36 4,087.47 3,964.22 3,881.08 3.20%
EPS 31.01 29.17 31.59 24.79 20.51 19.52 21.05 29.37%
DPS 0.00 0.00 10.00 10.00 10.00 10.00 10.00 -
NAPS 4.1344 4.048 3.9982 3.9344 3.8246 3.7565 3.7825 6.09%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.90 2.49 1.97 2.62 2.54 2.74 2.34 -
P/RPS 0.07 0.06 0.05 0.06 0.06 0.07 0.06 10.79%
P/EPS 9.35 8.54 6.24 10.57 12.39 14.03 11.12 -10.88%
EY 10.69 11.72 16.04 9.46 8.07 7.13 9.00 12.12%
DY 0.00 0.00 5.08 3.82 3.94 3.65 4.27 -
P/NAPS 0.70 0.62 0.49 0.67 0.66 0.73 0.62 8.40%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 28/05/20 19/02/20 29/10/19 30/08/19 31/05/19 -
Price 3.50 3.24 2.68 2.60 2.50 2.51 2.58 -
P/RPS 0.09 0.08 0.06 0.06 0.06 0.06 0.07 18.18%
P/EPS 11.29 11.11 8.48 10.49 12.19 12.86 12.26 -5.33%
EY 8.86 9.00 11.79 9.53 8.20 7.78 8.16 5.62%
DY 0.00 0.00 3.73 3.85 4.00 3.98 3.88 -
P/NAPS 0.85 0.80 0.67 0.66 0.65 0.67 0.68 15.99%

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