[DKSH] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
08-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 130.02%
YoY- -5.84%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 3,535,162 3,171,560 3,136,204 2,898,137 2,763,365 2,687,687 2,791,138 4.01%
PBT 67,070 32,070 18,650 33,568 35,979 43,047 30,598 13.96%
Tax -17,595 -14,135 -7,624 -8,707 -9,576 -11,360 -8,356 13.20%
NP 49,475 17,935 11,026 24,861 26,403 31,687 22,242 14.23%
-
NP to SH 49,475 17,935 11,026 24,861 26,403 31,687 22,242 14.23%
-
Tax Rate 26.23% 44.08% 40.88% 25.94% 26.62% 26.39% 27.31% -
Total Cost 3,485,687 3,153,625 3,125,178 2,873,276 2,736,962 2,656,000 2,768,896 3.90%
-
Net Worth 718,621 638,199 592,242 577,233 469,505 512,278 480,935 6.91%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 157 - 15,765 15,765 14,977 14,977 - -
Div Payout % 0.32% - 142.99% 63.42% 56.73% 47.27% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 718,621 638,199 592,242 577,233 469,505 512,278 480,935 6.91%
NOSH 157,658 157,658 157,658 157,658 157,658 157,658 157,658 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 1.40% 0.57% 0.35% 0.86% 0.96% 1.18% 0.80% -
ROE 6.88% 2.81% 1.86% 4.31% 5.62% 6.19% 4.62% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 2,242.30 2,011.67 1,989.24 1,838.24 1,752.76 1,704.76 1,770.37 4.01%
EPS 31.38 11.38 6.99 15.77 16.75 20.10 14.11 14.23%
DPS 0.10 0.00 10.00 10.00 9.50 9.50 0.00 -
NAPS 4.5581 4.048 3.7565 3.6613 2.978 3.2493 3.0505 6.91%
Adjusted Per Share Value based on latest NOSH - 157,658
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 2,242.30 2,011.67 1,989.24 1,838.24 1,752.76 1,704.76 1,770.37 4.01%
EPS 31.38 11.38 6.99 15.77 16.75 20.10 14.11 14.23%
DPS 0.10 0.00 10.00 10.00 9.50 9.50 0.00 -
NAPS 4.5581 4.048 3.7565 3.6613 2.978 3.2493 3.0505 6.91%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 3.25 2.49 2.74 3.38 4.90 3.68 5.00 -
P/RPS 0.14 0.12 0.14 0.18 0.28 0.22 0.28 -10.90%
P/EPS 10.36 21.89 39.18 21.43 29.26 18.31 35.44 -18.51%
EY 9.66 4.57 2.55 4.67 3.42 5.46 2.82 22.75%
DY 0.03 0.00 3.65 2.96 1.94 2.58 0.00 -
P/NAPS 0.71 0.62 0.73 0.92 1.65 1.13 1.64 -13.01%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 26/08/20 30/08/19 08/08/18 09/08/17 23/08/16 25/08/15 -
Price 3.26 3.24 2.51 3.90 5.00 4.60 4.00 -
P/RPS 0.15 0.16 0.13 0.21 0.29 0.27 0.23 -6.87%
P/EPS 10.39 28.48 35.89 24.73 29.86 22.89 28.35 -15.39%
EY 9.63 3.51 2.79 4.04 3.35 4.37 3.53 18.18%
DY 0.03 0.00 3.98 2.56 1.90 2.07 0.00 -
P/NAPS 0.72 0.80 0.67 1.07 1.68 1.42 1.31 -9.48%

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