[DKSH] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 6.61%
YoY- 84.97%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 5,300,530 5,596,576 5,236,251 5,012,195 4,579,255 4,205,857 3,760,681 5.88%
PBT 64,536 60,418 188,610 105,727 72,678 67,854 40,788 7.93%
Tax -17,354 -16,386 -17,660 -13,231 -21,144 -19,302 -11,487 7.11%
NP 47,182 44,032 170,950 92,496 51,534 48,552 29,301 8.25%
-
NP to SH 47,182 44,032 170,646 88,126 47,643 43,352 25,108 11.07%
-
Tax Rate 26.89% 27.12% 9.36% 12.51% 29.09% 28.45% 28.16% -
Total Cost 5,253,348 5,552,544 5,065,301 4,919,699 4,527,721 4,157,305 3,731,380 5.86%
-
Net Worth 517,701 485,508 456,341 319,416 254,629 210,919 174,531 19.84%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 14,977 - - 18,134 22,075 14,187 10,882 5.46%
Div Payout % 31.74% - - 20.58% 46.34% 32.73% 43.34% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 517,701 485,508 456,341 319,416 254,629 210,919 174,531 19.84%
NOSH 157,658 157,658 157,658 157,658 157,658 157,649 157,747 -0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.89% 0.79% 3.26% 1.85% 1.13% 1.15% 0.78% -
ROE 9.11% 9.07% 37.39% 27.59% 18.71% 20.55% 14.39% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3,362.04 3,549.82 3,321.27 3,179.77 2,902.97 2,667.85 2,383.99 5.89%
EPS 29.93 27.93 108.24 55.91 30.20 27.50 15.92 11.08%
DPS 9.50 0.00 0.00 11.50 14.00 9.00 6.90 5.46%
NAPS 3.2837 3.0795 2.8945 2.0264 1.6142 1.3379 1.1064 19.85%
Adjusted Per Share Value based on latest NOSH - 157,627
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3,362.04 3,549.82 3,321.27 3,179.16 2,904.55 2,667.71 2,385.34 5.88%
EPS 29.93 27.93 108.24 55.90 30.22 27.50 15.93 11.07%
DPS 9.50 0.00 0.00 11.50 14.00 9.00 6.90 5.46%
NAPS 3.2837 3.0795 2.8945 2.026 1.6151 1.3378 1.107 19.84%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 5.55 4.10 6.47 5.90 2.14 1.46 0.70 -
P/RPS 0.17 0.12 0.19 0.19 0.07 0.05 0.03 33.48%
P/EPS 18.55 14.68 5.98 10.55 7.09 5.31 4.40 27.07%
EY 5.39 6.81 16.73 9.48 14.11 18.83 22.74 -21.31%
DY 1.71 0.00 0.00 1.95 6.54 6.16 9.86 -25.30%
P/NAPS 1.69 1.33 2.24 2.91 1.33 1.09 0.63 17.85%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 24/11/15 13/11/14 21/11/13 23/11/12 29/11/11 25/11/10 -
Price 6.15 4.54 6.54 6.42 2.17 2.06 0.90 -
P/RPS 0.18 0.13 0.20 0.20 0.07 0.08 0.04 28.46%
P/EPS 20.55 16.26 6.04 11.48 7.18 7.49 5.65 23.98%
EY 4.87 6.15 16.55 8.71 13.92 13.35 17.69 -19.32%
DY 1.54 0.00 0.00 1.79 6.45 4.37 7.67 -23.45%
P/NAPS 1.87 1.47 2.26 3.17 1.34 1.54 0.81 14.94%

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