[DANCO] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 45.99%
YoY- 4.68%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 39,686 19,689 80,873 62,514 45,712 26,082 79,923 -37.32%
PBT 8,241 4,047 19,930 15,363 11,064 5,997 20,563 -45.67%
Tax -2,105 -1,083 -4,916 -3,463 -2,657 -1,472 -5,141 -44.88%
NP 6,136 2,964 15,014 11,900 8,407 4,525 15,422 -45.93%
-
NP to SH 6,278 3,099 14,256 11,116 7,614 3,857 14,988 -44.04%
-
Tax Rate 25.54% 26.76% 24.67% 22.54% 24.01% 24.55% 25.00% -
Total Cost 33,550 16,725 65,859 50,614 37,305 21,557 64,501 -35.34%
-
Net Worth 130,724 127,684 127,684 124,643 123,425 122,182 119,202 6.35%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 2,280 - 5,320 2,280 2,257 - 5,215 -42.42%
Div Payout % 36.32% - 37.32% 20.51% 29.65% - 34.80% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 130,724 127,684 127,684 124,643 123,425 122,182 119,202 6.35%
NOSH 304,010 304,010 304,010 304,010 304,005 298,005 298,005 1.34%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 15.46% 15.05% 18.56% 19.04% 18.39% 17.35% 19.30% -
ROE 4.80% 2.43% 11.17% 8.92% 6.17% 3.16% 12.57% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 13.05 6.48 26.60 20.56 15.18 8.75 26.82 -38.16%
EPS 2.10 1.00 4.70 3.70 2.50 1.30 5.00 -43.94%
DPS 0.75 0.00 1.75 0.75 0.75 0.00 1.75 -43.18%
NAPS 0.43 0.42 0.42 0.41 0.41 0.41 0.40 4.94%
Adjusted Per Share Value based on latest NOSH - 304,010
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 8.97 4.45 18.27 14.13 10.33 5.89 18.06 -37.31%
EPS 1.42 0.70 3.22 2.51 1.72 0.87 3.39 -44.04%
DPS 0.52 0.00 1.20 0.52 0.51 0.00 1.18 -42.11%
NAPS 0.2954 0.2885 0.2885 0.2816 0.2789 0.2761 0.2694 6.34%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.415 0.34 0.505 0.49 0.55 0.62 0.45 -
P/RPS 3.18 5.25 1.90 2.38 3.62 7.08 1.68 53.07%
P/EPS 20.10 33.35 10.77 13.40 21.75 47.90 8.95 71.57%
EY 4.98 3.00 9.29 7.46 4.60 2.09 11.18 -41.70%
DY 1.81 0.00 3.47 1.53 1.36 0.00 3.89 -39.98%
P/NAPS 0.97 0.81 1.20 1.20 1.34 1.51 1.13 -9.68%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 19/08/20 03/06/20 27/02/20 19/11/19 20/08/19 29/05/19 26/02/19 -
Price 0.415 0.39 0.485 0.515 0.525 0.59 0.49 -
P/RPS 3.18 6.02 1.82 2.50 3.46 6.74 1.83 44.58%
P/EPS 20.10 38.26 10.34 14.08 20.76 45.59 9.74 62.16%
EY 4.98 2.61 9.67 7.10 4.82 2.19 10.26 -38.26%
DY 1.81 0.00 3.61 1.46 1.43 0.00 3.57 -36.44%
P/NAPS 0.97 0.93 1.15 1.26 1.28 1.44 1.23 -14.65%

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