[DKSH] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock

[DKSH] DKSH HOLDINGS(M)BHD

Announcement Date

22-Nov-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Sep-2016 [#3]

Profit Trend

QoQ- 17.09%

YoY- 38.67%

Quarter Report

DKSH Q3 2016 Quarterly Report.pdf

Latest QR

Upcoming QR

DKSH's Result

DKSH's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Cumulative Result
Revenue	4,846,514	4,414,127	4,133,350	3,944,625	4,216,281	3,959,186	3,808,558	4.09%
YoY %	9.80%	6.79%	4.78%	-6.44%	6.49%	3.95%	-	-
Horiz. %	127.25%	115.90%	108.53%	103.57%	110.71%	103.95%	100.00%	-
PBT	36,411	46,345	49,770	50,737	37,210	57,207	59,042	-7.73%
YoY %	-21.43%	-6.88%	-1.91%	36.35%	-34.96%	-3.11%	-	-
Horiz. %	61.67%	78.49%	84.30%	85.93%	63.02%	96.89%	100.00%	-
Tax	-14,641	-12,293	-13,379	-13,636	-10,455	-14,573	-9,016	8.41%
YoY %	-19.10%	8.12%	1.88%	-30.43%	28.26%	-61.63%	-	-
Horiz. %	162.39%	136.35%	148.39%	151.24%	115.96%	161.63%	100.00%	-
NP	21,770	34,052	36,391	37,101	26,755	42,634	50,026	-12.94%
YoY %	-36.07%	-6.43%	-1.91%	38.67%	-37.24%	-14.78%	-	-
Horiz. %	43.52%	68.07%	72.74%	74.16%	53.48%	85.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,770	34,052	36,391	37,101	26,755	42,634	46,816	-11.97%
YoY %	-36.07%	-6.43%	-1.91%	38.67%	-37.24%	-8.93%	-	-
Horiz. %	46.50%	72.74%	77.73%	79.25%	57.15%	91.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.21%	26.52%	26.88%	26.88%	28.10%	25.47%	15.27%	-
YoY %	51.62%	-1.34%	0.00%	-4.34%	10.33%	66.80%	-	-
Horiz. %	263.33%	173.67%	176.03%	176.03%	184.02%	166.80%	100.00%	-
Total Cost	4,824,744	4,380,075	4,096,959	3,907,524	4,189,526	3,916,552	3,758,532	4.24%
YoY %	10.15%	6.91%	4.85%	-6.73%	6.97%	4.20%	-	-
Horiz. %	128.37%	116.54%	109.00%	103.96%	111.47%	104.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	602,979	586,440	552,496	517,701	485,508	456,341	319,528	11.15%
YoY %	2.82%	6.14%	6.72%	6.63%	6.39%	42.82%	-	-
Horiz. %	188.71%	183.53%	172.91%	162.02%	151.95%	142.82%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	15,765	15,765	14,977	14,977	14,977	35,473	18,133	-2.30%
YoY %	0.00%	5.26%	0.00%	0.00%	-57.78%	95.63%	-	-
Horiz. %	86.94%	86.94%	82.60%	82.60%	82.60%	195.63%	100.00%	-
Div Payout %	72.42%	46.30%	41.16%	40.37%	55.98%	83.20%	38.73%	-
YoY %	56.41%	12.49%	1.96%	-27.88%	-32.72%	114.82%	-	-
Horiz. %	186.99%	119.55%	106.27%	104.23%	144.54%	214.82%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	602,979	586,440	552,496	517,701	485,508	456,341	319,528	11.15%
YoY %	2.82%	6.14%	6.72%	6.63%	6.39%	42.82%	-	-
Horiz. %	188.71%	183.53%	172.91%	162.02%	151.95%	142.82%	100.00%	-
NOSH	157,658	157,658	157,658	157,658	157,658	157,658	157,682	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.02%	-	-
Horiz. %	99.98%	99.98%	99.98%	99.98%	99.98%	99.98%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	0.45%	0.77%	0.88%	0.94%	0.63%	1.08%	1.31%	-
YoY %	-41.56%	-12.50%	-6.38%	49.21%	-41.67%	-17.56%	-	-
Horiz. %	34.35%	58.78%	67.18%	71.76%	48.09%	82.44%	100.00%	-
ROE	3.61%	5.81%	6.59%	7.17%	5.51%	9.34%	14.65%	-
YoY %	-37.87%	-11.84%	-8.09%	30.13%	-41.01%	-36.25%	-	-
Horiz. %	24.64%	39.66%	44.98%	48.94%	37.61%	63.75%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	3,074.07	2,799.81	2,621.72	2,502.01	2,674.32	2,511.25	2,415.33	4.09%
YoY %	9.80%	6.79%	4.78%	-6.44%	6.49%	3.97%	-	-
Horiz. %	127.27%	115.92%	108.55%	103.59%	110.72%	103.97%	100.00%	-
EPS	13.81	21.60	23.08	23.53	16.97	27.04	29.69	-11.97%
YoY %	-36.06%	-6.41%	-1.91%	38.66%	-37.24%	-8.93%	-	-
Horiz. %	46.51%	72.75%	77.74%	79.25%	57.16%	91.07%	100.00%	-
DPS	10.00	10.00	9.50	9.50	9.50	22.50	11.50	-2.30%
YoY %	0.00%	5.26%	0.00%	0.00%	-57.78%	95.65%	-	-
Horiz. %	86.96%	86.96%	82.61%	82.61%	82.61%	195.65%	100.00%	-
NAPS	3.8246	3.7197	3.5044	3.2837	3.0795	2.8945	2.0264	11.16%
YoY %	2.82%	6.14%	6.72%	6.63%	6.39%	42.84%	-	-
Horiz. %	188.74%	183.56%	172.94%	162.05%	151.97%	142.84%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 157,658
RPS	3,074.07	2,799.81	2,621.72	2,502.01	2,674.32	2,511.25	2,415.71	4.09%
YoY %	9.80%	6.79%	4.78%	-6.44%	6.49%	3.95%	-	-
Horiz. %	127.25%	115.90%	108.53%	103.57%	110.71%	103.95%	100.00%	-
EPS	13.81	21.60	23.08	23.53	16.97	27.04	29.69	-11.97%
YoY %	-36.06%	-6.41%	-1.91%	38.66%	-37.24%	-8.93%	-	-
Horiz. %	46.51%	72.75%	77.74%	79.25%	57.16%	91.07%	100.00%	-
DPS	10.00	10.00	9.50	9.50	9.50	22.50	11.50	-2.30%
YoY %	0.00%	5.26%	0.00%	0.00%	-57.78%	95.65%	-	-
Horiz. %	86.96%	86.96%	82.61%	82.61%	82.61%	195.65%	100.00%	-
NAPS	3.8246	3.7197	3.5044	3.2837	3.0795	2.8945	2.0267	11.15%
YoY %	2.82%	6.14%	6.72%	6.63%	6.39%	42.82%	-	-
Horiz. %	188.71%	183.53%	172.91%	162.02%	151.95%	142.82%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	2.54	3.35	4.70	5.55	4.10	6.47	5.90	-
P/RPS	0.08	0.12	0.18	0.22	0.15	0.26	0.24	-16.72%
YoY %	-33.33%	-33.33%	-18.18%	46.67%	-42.31%	8.33%	-	-
Horiz. %	33.33%	50.00%	75.00%	91.67%	62.50%	108.33%	100.00%	-
P/EPS	18.39	15.51	20.36	23.58	24.16	23.93	19.87	-1.28%
YoY %	18.57%	-23.82%	-13.66%	-2.40%	0.96%	20.43%	-	-
Horiz. %	92.55%	78.06%	102.47%	118.67%	121.59%	120.43%	100.00%	-
EY	5.44	6.45	4.91	4.24	4.14	4.18	5.03	1.31%
YoY %	-15.66%	31.36%	15.80%	2.42%	-0.96%	-16.90%	-	-
Horiz. %	108.15%	128.23%	97.61%	84.29%	82.31%	83.10%	100.00%	-
DY	3.94	2.99	2.02	1.71	2.32	3.48	1.95	12.43%
YoY %	31.77%	48.02%	18.13%	-26.29%	-33.33%	78.46%	-	-
Horiz. %	202.05%	153.33%	103.59%	87.69%	118.97%	178.46%	100.00%	-
P/NAPS	0.66	0.90	1.34	1.69	1.33	2.24	2.91	-21.89%
YoY %	-26.67%	-32.84%	-20.71%	27.07%	-40.62%	-23.02%	-	-
Horiz. %	22.68%	30.93%	46.05%	58.08%	45.70%	76.98%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	29/10/19	08/11/18	31/10/17	22/11/16	24/11/15	13/11/14	21/11/13	-
Price	2.50	3.05	4.68	6.15	4.54	6.54	6.42	-
P/RPS	0.08	0.11	0.18	0.25	0.17	0.26	0.27	-18.34%
YoY %	-27.27%	-38.89%	-28.00%	47.06%	-34.62%	-3.70%	-	-
Horiz. %	29.63%	40.74%	66.67%	92.59%	62.96%	96.30%	100.00%	-
P/EPS	18.10	14.12	20.28	26.13	26.75	24.18	21.62	-2.91%
YoY %	28.19%	-30.37%	-22.39%	-2.32%	10.63%	11.84%	-	-
Horiz. %	83.72%	65.31%	93.80%	120.86%	123.73%	111.84%	100.00%	-
EY	5.52	7.08	4.93	3.83	3.74	4.13	4.62	3.00%
YoY %	-22.03%	43.61%	28.72%	2.41%	-9.44%	-10.61%	-	-
Horiz. %	119.48%	153.25%	106.71%	82.90%	80.95%	89.39%	100.00%	-
DY	4.00	3.28	2.03	1.54	2.09	3.44	1.79	14.33%
YoY %	21.95%	61.58%	31.82%	-26.32%	-39.24%	92.18%	-	-
Horiz. %	223.46%	183.24%	113.41%	86.03%	116.76%	192.18%	100.00%	-
P/NAPS	0.65	0.82	1.34	1.87	1.47	2.26	3.17	-23.19%
YoY %	-20.73%	-38.81%	-28.34%	27.21%	-34.96%	-28.71%	-	-
Horiz. %	20.50%	25.87%	42.27%	58.99%	46.37%	71.29%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos