[DANCO] QoQ Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 14.06%
YoY- 35.09%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 196,332 211,768 213,461 209,768 200,048 212,008 201,304 -1.65%
PBT 25,612 29,871 28,680 26,734 23,724 26,913 23,372 6.28%
Tax -6,580 -7,525 -7,196 -6,856 -6,244 -7,782 -6,006 6.26%
NP 19,032 22,346 21,484 19,878 17,480 19,131 17,365 6.29%
-
NP to SH 18,272 21,001 19,961 18,396 16,128 18,196 15,542 11.38%
-
Tax Rate 25.69% 25.19% 25.09% 25.65% 26.32% 28.92% 25.70% -
Total Cost 177,300 189,422 191,977 189,890 182,568 192,877 183,938 -2.41%
-
Net Worth 212,424 212,424 207,998 203,573 199,147 199,147 194,722 5.96%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 9,957 4,425 6,638 - 8,851 4,425 -
Div Payout % - 47.41% 22.17% 36.09% - 48.64% 28.47% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 212,424 212,424 207,998 203,573 199,147 199,147 194,722 5.96%
NOSH 442,550 442,550 442,550 442,550 442,550 442,550 442,550 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 9.69% 10.55% 10.06% 9.48% 8.74% 9.02% 8.63% -
ROE 8.60% 9.89% 9.60% 9.04% 8.10% 9.14% 7.98% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 44.36 47.85 48.23 47.40 45.20 47.91 45.49 -1.66%
EPS 4.00 4.70 4.53 4.20 3.60 4.40 3.87 2.22%
DPS 0.00 2.25 1.00 1.50 0.00 2.00 1.00 -
NAPS 0.48 0.48 0.47 0.46 0.45 0.45 0.44 5.96%
Adjusted Per Share Value based on latest NOSH - 442,550
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 42.40 45.73 46.09 45.30 43.20 45.78 43.47 -1.64%
EPS 3.95 4.53 4.31 3.97 3.48 3.93 3.36 11.37%
DPS 0.00 2.15 0.96 1.43 0.00 1.91 0.96 -
NAPS 0.4587 0.4587 0.4491 0.4396 0.43 0.43 0.4205 5.96%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.44 0.435 0.415 0.395 0.445 0.395 0.37 -
P/RPS 0.99 0.91 0.86 0.83 0.98 0.82 0.81 14.30%
P/EPS 10.66 9.17 9.20 9.50 12.21 9.61 10.54 0.75%
EY 9.38 10.91 10.87 10.52 8.19 10.41 9.49 -0.77%
DY 0.00 5.17 2.41 3.80 0.00 5.06 2.70 -
P/NAPS 0.92 0.91 0.88 0.86 0.99 0.88 0.84 6.24%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 26/02/24 29/11/23 24/08/23 26/05/23 27/02/23 23/11/22 -
Price 0.505 0.47 0.425 0.41 0.41 0.41 0.39 -
P/RPS 1.14 0.98 0.88 0.86 0.91 0.86 0.86 20.65%
P/EPS 12.23 9.90 9.42 9.86 11.25 9.97 11.10 6.67%
EY 8.18 10.10 10.61 10.14 8.89 10.03 9.01 -6.23%
DY 0.00 4.79 2.35 3.66 0.00 4.88 2.56 -
P/NAPS 1.05 0.98 0.90 0.89 0.91 0.91 0.89 11.64%

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