[DANCO] QoQ Cumulative 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- 119.77%
YoY- 32.8%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 26,082 79,923 57,864 37,655 17,795 62,953 45,618 -31.13%
PBT 5,997 20,563 14,415 8,920 4,001 14,936 10,438 -30.91%
Tax -1,472 -5,141 -3,434 -2,073 -961 -3,714 -2,470 -29.20%
NP 4,525 15,422 10,981 6,847 3,040 11,222 7,968 -31.44%
-
NP to SH 3,857 14,988 10,619 6,681 3,040 10,736 7,660 -36.73%
-
Tax Rate 24.55% 25.00% 23.82% 23.24% 24.02% 24.87% 23.66% -
Total Cost 21,557 64,501 46,883 30,808 14,755 51,731 37,650 -31.07%
-
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 2,235 2,235 - 4,470 1,812 -
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 3.16% 12.57% 9.38% 5.90% 2.76% 10.01% 9.06% -
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 8.75 26.82 19.42 12.64 5.97 21.13 18.88 -40.14%
EPS 1.30 5.00 3.60 2.20 1.00 3.60 3.20 -45.17%
DPS 0.00 1.75 0.75 0.75 0.00 1.50 0.75 -
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 5.63 17.26 12.49 8.13 3.84 13.59 9.85 -31.15%
EPS 0.83 3.24 2.29 1.44 0.66 2.32 1.65 -36.77%
DPS 0.00 1.13 0.48 0.48 0.00 0.97 0.39 -
NAPS 0.2638 0.2574 0.2445 0.2445 0.2381 0.2317 0.1826 27.82%
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 7.08 1.68 2.78 3.09 6.03 2.01 3.05 75.40%
P/EPS 47.90 8.95 15.15 17.40 35.29 11.80 18.14 91.15%
EY 2.09 11.18 6.60 5.75 2.83 8.48 5.51 -47.63%
DY 0.00 3.89 1.39 1.92 0.00 3.53 1.30 -
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 6.74 1.83 2.37 3.28 7.20 1.96 2.44 96.99%
P/EPS 45.59 9.74 12.91 18.51 42.15 11.52 14.51 114.66%
EY 2.19 10.26 7.75 5.40 2.37 8.68 6.89 -53.45%
DY 0.00 3.57 1.63 1.81 0.00 3.61 1.63 -
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