[DANCO] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 17.07%
YoY- 9.68%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 213,461 209,768 200,048 212,008 201,304 189,046 188,436 8.66%
PBT 28,680 26,734 23,724 26,913 23,372 20,386 17,740 37.70%
Tax -7,196 -6,856 -6,244 -7,782 -6,006 -5,294 -4,896 29.24%
NP 21,484 19,878 17,480 19,131 17,365 15,092 12,844 40.86%
-
NP to SH 19,961 18,396 16,128 18,196 15,542 13,618 12,116 39.44%
-
Tax Rate 25.09% 25.65% 26.32% 28.92% 25.70% 25.97% 27.60% -
Total Cost 191,977 189,890 182,568 192,877 183,938 173,954 175,592 6.12%
-
Net Worth 207,998 203,573 199,147 199,147 194,722 184,117 154,128 22.09%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 4,425 6,638 - 8,851 4,425 6,276 - -
Div Payout % 22.17% 36.09% - 48.64% 28.47% 46.09% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 207,998 203,573 199,147 199,147 194,722 184,117 154,128 22.09%
NOSH 442,550 442,550 442,550 442,550 442,550 442,550 374,778 11.70%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 10.06% 9.48% 8.74% 9.02% 8.63% 7.98% 6.82% -
ROE 9.60% 9.04% 8.10% 9.14% 7.98% 7.40% 7.86% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 48.23 47.40 45.20 47.91 45.49 45.18 55.02 -8.39%
EPS 4.53 4.20 3.60 4.40 3.87 3.60 3.60 16.53%
DPS 1.00 1.50 0.00 2.00 1.00 1.50 0.00 -
NAPS 0.47 0.46 0.45 0.45 0.44 0.44 0.45 2.93%
Adjusted Per Share Value based on latest NOSH - 442,550
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 48.23 47.40 45.20 47.91 45.49 42.72 42.58 8.65%
EPS 4.53 4.20 3.60 4.40 3.87 3.08 2.74 39.77%
DPS 1.00 1.50 0.00 2.00 1.00 1.42 0.00 -
NAPS 0.47 0.46 0.45 0.45 0.44 0.416 0.3483 22.09%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.415 0.395 0.445 0.395 0.37 0.40 0.43 -
P/RPS 0.86 0.83 0.98 0.82 0.81 0.89 0.78 6.71%
P/EPS 9.20 9.50 12.21 9.61 10.54 12.29 12.16 -16.95%
EY 10.87 10.52 8.19 10.41 9.49 8.14 8.23 20.35%
DY 2.41 3.80 0.00 5.06 2.70 3.75 0.00 -
P/NAPS 0.88 0.86 0.99 0.88 0.84 0.91 0.96 -5.63%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 24/08/23 26/05/23 27/02/23 23/11/22 24/08/22 24/05/22 -
Price 0.425 0.41 0.41 0.41 0.39 0.40 0.435 -
P/RPS 0.88 0.86 0.91 0.86 0.86 0.89 0.79 7.45%
P/EPS 9.42 9.86 11.25 9.97 11.10 12.29 12.30 -16.27%
EY 10.61 10.14 8.89 10.03 9.01 8.14 8.13 19.40%
DY 2.35 3.66 0.00 4.88 2.56 3.75 0.00 -
P/NAPS 0.90 0.89 0.91 0.91 0.89 0.91 0.97 -4.86%

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