[DKSH] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 81.94%
YoY- -20.44%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 2,898,137 2,763,365 2,687,687 2,791,138 2,648,027 2,520,688 2,340,031 3.62%
PBT 33,568 35,979 43,047 30,598 37,687 37,373 38,066 -2.07%
Tax -8,707 -9,576 -11,360 -8,356 -9,731 -5,656 -11,623 -4.69%
NP 24,861 26,403 31,687 22,242 27,956 31,717 26,443 -1.02%
-
NP to SH 24,861 26,403 31,687 22,242 27,956 29,540 24,637 0.15%
-
Tax Rate 25.94% 26.62% 26.39% 27.31% 25.82% 15.13% 30.53% -
Total Cost 2,873,276 2,736,962 2,656,000 2,768,896 2,620,071 2,488,971 2,313,588 3.67%
-
Net Worth 577,233 469,505 512,278 480,935 441,663 302,130 242,683 15.52%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 15,765 14,977 14,977 - 35,473 18,127 11,036 6.12%
Div Payout % 63.42% 56.73% 47.27% - 126.89% 61.37% 44.79% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 577,233 469,505 512,278 480,935 441,663 302,130 242,683 15.52%
NOSH 157,658 157,658 157,658 157,658 157,658 157,630 157,658 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.86% 0.96% 1.18% 0.80% 1.06% 1.26% 1.13% -
ROE 4.31% 5.62% 6.19% 4.62% 6.33% 9.78% 10.15% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1,838.24 1,752.76 1,704.76 1,770.37 1,679.60 1,599.11 1,484.24 3.62%
EPS 15.77 16.75 20.10 14.11 17.73 18.74 15.63 0.14%
DPS 10.00 9.50 9.50 0.00 22.50 11.50 7.00 6.12%
NAPS 3.6613 2.978 3.2493 3.0505 2.8014 1.9167 1.5393 15.52%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 1,838.24 1,752.76 1,704.76 1,770.37 1,679.60 1,598.83 1,484.24 3.62%
EPS 15.77 16.75 20.10 14.11 17.73 18.74 15.63 0.14%
DPS 10.00 9.50 9.50 0.00 22.50 11.50 7.00 6.12%
NAPS 3.6613 2.978 3.2493 3.0505 2.8014 1.9164 1.5393 15.52%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 3.38 4.90 3.68 5.00 8.28 5.03 2.12 -
P/RPS 0.18 0.28 0.22 0.28 0.49 0.31 0.14 4.27%
P/EPS 21.43 29.26 18.31 35.44 46.70 26.84 13.57 7.90%
EY 4.67 3.42 5.46 2.82 2.14 3.73 7.37 -7.31%
DY 2.96 1.94 2.58 0.00 2.72 2.29 3.30 -1.79%
P/NAPS 0.92 1.65 1.13 1.64 2.96 2.62 1.38 -6.53%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 08/08/18 09/08/17 23/08/16 25/08/15 26/08/14 28/08/13 24/08/12 -
Price 3.90 5.00 4.60 4.00 6.56 5.07 2.05 -
P/RPS 0.21 0.29 0.27 0.23 0.39 0.32 0.14 6.98%
P/EPS 24.73 29.86 22.89 28.35 37.00 27.05 13.12 11.13%
EY 4.04 3.35 4.37 3.53 2.70 3.70 7.62 -10.03%
DY 2.56 1.90 2.07 0.00 3.43 2.27 3.41 -4.66%
P/NAPS 1.07 1.68 1.42 1.31 2.34 2.65 1.33 -3.55%

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