[DANCO] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 9.88%
YoY- 32.8%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 104,328 79,923 77,152 75,310 71,180 62,953 60,824 43.33%
PBT 23,988 20,563 19,220 17,840 16,004 14,936 13,917 43.80%
Tax -5,888 -5,141 -4,578 -4,146 -3,844 -3,714 -3,293 47.36%
NP 18,100 15,422 14,641 13,694 12,160 11,222 10,624 42.69%
-
NP to SH 15,428 14,988 14,158 13,362 12,160 10,736 10,213 31.68%
-
Tax Rate 24.55% 25.00% 23.82% 23.24% 24.02% 24.87% 23.66% -
Total Cost 86,228 64,501 62,510 61,616 59,020 51,731 50,200 43.47%
-
Net Worth 122,182 119,202 113,241 113,241 110,260 107,280 84,583 27.81%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 5,215 2,980 4,470 - 4,470 2,416 -
Div Payout % - 34.80% 21.05% 33.45% - 41.64% 23.66% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 122,182 119,202 113,241 113,241 110,260 107,280 84,583 27.81%
NOSH 298,005 298,005 298,005 298,005 298,005 298,005 298,005 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 17.35% 19.30% 18.98% 18.18% 17.08% 17.83% 17.47% -
ROE 12.63% 12.57% 12.50% 11.80% 11.03% 10.01% 12.07% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 35.01 26.82 25.89 25.27 23.89 21.13 25.17 24.63%
EPS 5.20 5.00 4.80 4.40 4.00 3.60 4.27 14.05%
DPS 0.00 1.75 1.00 1.50 0.00 1.50 1.00 -
NAPS 0.41 0.40 0.38 0.38 0.37 0.36 0.35 11.13%
Adjusted Per Share Value based on latest NOSH - 298,005
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 23.57 18.06 17.43 17.02 16.08 14.23 13.74 43.34%
EPS 3.49 3.39 3.20 3.02 2.75 2.43 2.31 31.69%
DPS 0.00 1.18 0.67 1.01 0.00 1.01 0.55 -
NAPS 0.2761 0.2694 0.2559 0.2559 0.2491 0.2424 0.1911 27.83%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.62 0.45 0.54 0.39 0.36 0.425 0.575 -
P/RPS 1.77 1.68 2.09 1.54 1.51 2.01 2.28 -15.54%
P/EPS 11.98 8.95 11.37 8.70 8.82 11.80 13.61 -8.15%
EY 8.35 11.18 8.80 11.50 11.33 8.48 7.35 8.88%
DY 0.00 3.89 1.85 3.85 0.00 3.53 1.74 -
P/NAPS 1.51 1.13 1.42 1.03 0.97 1.18 1.64 -5.36%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 26/02/19 15/11/18 16/08/18 17/05/18 13/02/18 23/11/17 -
Price 0.59 0.49 0.46 0.415 0.43 0.415 0.46 -
P/RPS 1.69 1.83 1.78 1.64 1.80 1.96 1.83 -5.17%
P/EPS 11.40 9.74 9.68 9.26 10.54 11.52 10.88 3.16%
EY 8.77 10.26 10.33 10.80 9.49 8.68 9.19 -3.07%
DY 0.00 3.57 2.17 3.61 0.00 3.61 2.17 -
P/NAPS 1.44 1.23 1.21 1.09 1.16 1.15 1.31 6.51%

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