[DKSH] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[DKSH] DKSH HOLDINGS(M)BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 4.5%
YoY- 3.03%
Quarter Report
Latest QR
Upcoming QR
DKSH's Result
DKSH's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 6,355,699 6,455,088 6,011,839 5,510,354 5,271,047 5,572,186 5,339,481 2.94%
PBT 73,320 60,996 60,583 70,721 68,897 51,009 80,415 -1.52%
Tax -25,622 -21,911 -15,968 -18,727 -18,430 -14,173 -20,504 3.78%
NP 47,698 39,085 44,615 51,994 50,467 36,836 59,911 -3.72%
-
NP to SH 47,698 39,085 44,615 51,994 50,467 36,836 59,911 -3.72%
-
Tax Rate 34.95% 35.92% 26.36% 26.48% 26.75% 27.79% 25.50% -
Total Cost 6,308,001 6,416,003 5,967,224 5,458,360 5,220,580 5,535,350 5,279,570 3.00%
-
Net Worth 667,949 620,289 597,003 568,073 531,086 495,582 473,636 5.89%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 15,765 15,765 14,977 14,977 - 35,473 -
Div Payout % - 40.34% 35.34% 28.81% 29.68% - 59.21% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 667,949 620,289 597,003 568,073 531,086 495,582 473,636 5.89%
NOSH 157,658 157,658 157,658 157,658 157,658 157,658 157,658 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 0.75% 0.61% 0.74% 0.94% 0.96% 0.66% 1.12% -
ROE 7.14% 6.30% 7.47% 9.15% 9.50% 7.43% 12.65% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4,031.32 4,094.36 3,813.21 3,495.13 3,343.34 3,534.35 3,386.75 2.94%
EPS 30.25 24.79 28.30 32.98 32.01 23.36 38.00 -3.72%
DPS 0.00 10.00 10.00 9.50 9.50 0.00 22.50 -
NAPS 4.2367 3.9344 3.7867 3.6032 3.3686 3.1434 3.0042 5.89%
Adjusted Per Share Value based on latest NOSH - 157,658
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 4,031.32 4,094.36 3,813.21 3,495.13 3,343.34 3,534.35 3,386.75 2.94%
EPS 30.25 24.79 28.30 32.98 32.01 23.36 38.00 -3.72%
DPS 0.00 10.00 10.00 9.50 9.50 0.00 22.50 -
NAPS 4.2367 3.9344 3.7867 3.6032 3.3686 3.1434 3.0042 5.89%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 3.39 2.62 2.30 3.98 4.47 4.00 5.38 -
P/RPS 0.08 0.06 0.06 0.11 0.13 0.11 0.16 -10.90%
P/EPS 11.21 10.57 8.13 12.07 13.96 17.12 14.16 -3.81%
EY 8.92 9.46 12.30 8.29 7.16 5.84 7.06 3.97%
DY 0.00 3.82 4.35 2.39 2.13 0.00 4.18 -
P/NAPS 0.80 0.67 0.61 1.10 1.33 1.27 1.79 -12.55%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 19/02/20 25/02/19 26/02/18 21/02/17 23/02/16 26/02/15 -
Price 3.14 2.60 2.72 3.90 5.31 4.00 5.90 -
P/RPS 0.08 0.06 0.07 0.11 0.16 0.11 0.17 -11.79%
P/EPS 10.38 10.49 9.61 11.83 16.59 17.12 15.53 -6.48%
EY 9.64 9.53 10.40 8.46 6.03 5.84 6.44 6.94%
DY 0.00 3.85 3.68 2.44 1.79 0.00 3.81 -
P/NAPS 0.74 0.66 0.72 1.08 1.58 1.27 1.96 -14.97%

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