[DKSH] YoY Quarter 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- 61.16%
YoY- 63.92%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,769,537 1,591,005 1,548,494 1,608,574 1,597,712 1,377,004 1,326,422 4.91%
PBT 41,149 42,577 22,903 24,585 14,238 20,951 18,160 14.59%
Tax -13,120 -12,265 -6,782 -7,270 -3,675 -5,348 -4,794 18.26%
NP 28,029 30,312 16,121 17,315 10,563 15,603 13,366 13.12%
-
NP to SH 28,029 30,312 16,121 17,315 10,563 15,603 13,366 13.12%
-
Tax Rate 31.88% 28.81% 29.61% 29.57% 25.81% 25.53% 26.40% -
Total Cost 1,741,508 1,560,693 1,532,373 1,591,259 1,587,149 1,361,401 1,313,056 4.81%
-
Net Worth 833,837 744,650 667,949 620,289 597,003 568,073 531,086 7.80%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 252 - - - - - - -
Div Payout % 0.90% - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 833,837 744,650 667,949 620,289 597,003 568,073 531,086 7.80%
NOSH 157,658 157,658 157,658 157,658 157,658 157,658 157,658 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 1.58% 1.91% 1.04% 1.08% 0.66% 1.13% 1.01% -
ROE 3.36% 4.07% 2.41% 2.79% 1.77% 2.75% 2.52% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 1,122.39 1,009.15 982.19 1,020.29 1,013.40 873.41 841.33 4.91%
EPS 17.78 19.23 10.23 10.98 6.70 9.90 8.48 13.12%
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2889 4.7232 4.2367 3.9344 3.7867 3.6032 3.3686 7.80%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 1,122.39 1,009.15 982.19 1,020.29 1,013.40 873.41 841.33 4.91%
EPS 17.78 19.23 10.23 10.98 6.70 9.90 8.48 13.12%
DPS 0.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2889 4.7232 4.2367 3.9344 3.7867 3.6032 3.3686 7.80%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 4.45 4.80 3.39 2.62 2.30 3.98 4.47 -
P/RPS 0.40 0.48 0.35 0.26 0.23 0.46 0.53 -4.57%
P/EPS 25.03 24.97 33.15 23.86 34.33 40.22 52.73 -11.67%
EY 4.00 4.01 3.02 4.19 2.91 2.49 1.90 13.20%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.02 0.80 0.67 0.61 1.10 1.33 -7.36%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 21/02/23 23/02/22 24/02/21 19/02/20 25/02/19 26/02/18 21/02/17 -
Price 4.84 5.29 3.14 2.60 2.72 3.90 5.31 -
P/RPS 0.43 0.52 0.32 0.25 0.27 0.45 0.63 -6.16%
P/EPS 27.22 27.51 30.71 23.67 40.60 39.41 62.63 -12.96%
EY 3.67 3.63 3.26 4.22 2.46 2.54 1.60 14.83%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.12 0.74 0.66 0.72 1.08 1.58 -8.61%

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