[DKSH] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -17.85%
YoY- 93.06%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 7,458,384 7,190,866 6,863,177 6,409,606 6,462,018 5,885,502 5,511,133 5.16%
PBT 137,065 138,817 112,408 67,222 48,548 61,793 66,360 12.84%
Tax -32,824 -34,204 -31,124 -25,120 -19,521 -16,390 -17,838 10.69%
NP 104,241 104,613 81,284 42,102 29,026 45,402 48,521 13.58%
-
NP to SH 104,241 104,613 81,284 42,102 29,026 45,402 48,521 13.58%
-
Tax Rate 23.95% 24.64% 27.69% 37.37% 40.21% 26.52% 26.88% -
Total Cost 7,354,142 7,086,253 6,781,893 6,367,504 6,432,992 5,840,100 5,462,612 5.07%
-
Net Worth 859,299 805,790 714,348 651,821 602,979 586,440 552,496 7.63%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 672 - - - 21,021 21,021 19,970 -43.16%
Div Payout % 0.65% - - - 72.42% 46.30% 41.16% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 859,299 805,790 714,348 651,821 602,979 586,440 552,496 7.63%
NOSH 157,658 157,658 157,658 157,658 157,658 157,658 157,658 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.40% 1.45% 1.18% 0.66% 0.45% 0.77% 0.88% -
ROE 12.13% 12.98% 11.38% 6.46% 4.81% 7.74% 8.78% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 4,730.73 4,561.05 4,353.20 4,065.51 4,098.76 3,733.08 3,495.62 5.16%
EPS 66.12 66.36 51.56 26.71 18.41 28.80 30.77 13.59%
DPS 0.43 0.00 0.00 0.00 13.33 13.33 12.67 -43.08%
NAPS 5.4504 5.111 4.531 4.1344 3.8246 3.7197 3.5044 7.63%
Adjusted Per Share Value based on latest NOSH - 157,658
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 4,730.73 4,561.05 4,353.20 4,065.51 4,098.76 3,733.08 3,495.62 5.16%
EPS 66.12 66.36 51.56 26.71 18.41 28.80 30.77 13.59%
DPS 0.43 0.00 0.00 0.00 13.33 13.33 12.67 -43.08%
NAPS 5.4504 5.111 4.531 4.1344 3.8246 3.7197 3.5044 7.63%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 4.83 4.52 5.19 2.90 2.54 3.35 4.70 -
P/RPS 0.10 0.10 0.12 0.07 0.06 0.09 0.13 -4.27%
P/EPS 7.31 6.81 10.07 10.86 13.80 11.63 15.27 -11.54%
EY 13.69 14.68 9.93 9.21 7.25 8.60 6.55 13.06%
DY 0.09 0.00 0.00 0.00 5.25 3.98 2.70 -43.25%
P/NAPS 0.89 0.88 1.15 0.70 0.66 0.90 1.34 -6.58%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 21/11/23 22/11/22 26/11/21 25/11/20 29/10/19 08/11/18 31/10/17 -
Price 4.70 4.48 5.71 3.50 2.50 3.05 4.68 -
P/RPS 0.10 0.10 0.13 0.09 0.06 0.08 0.13 -4.27%
P/EPS 7.11 6.75 11.08 13.11 13.58 10.59 15.21 -11.89%
EY 14.07 14.81 9.03 7.63 7.36 9.44 6.58 13.49%
DY 0.09 0.00 0.00 0.00 5.33 4.37 2.71 -43.29%
P/NAPS 0.86 0.88 1.26 0.85 0.65 0.82 1.34 -7.12%

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