[DANCO] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
18-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 49.67%
YoY- -7.47%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 94,523 47,109 205,391 141,150 96,998 41,011 118,772 -14.15%
PBT 10,193 4,435 26,565 17,862 11,574 4,261 22,075 -40.34%
Tax -2,647 -1,224 -6,448 -4,585 -2,907 -1,143 -5,549 -39.03%
NP 7,546 3,211 20,117 13,277 8,667 3,118 16,526 -40.78%
-
NP to SH 6,809 3,029 16,590 11,037 7,374 2,876 16,341 -44.30%
-
Tax Rate 25.97% 27.60% 24.27% 25.67% 25.12% 26.82% 25.14% -
Total Cost 86,977 43,898 185,274 127,873 88,331 37,893 102,246 -10.24%
-
Net Worth 184,117 154,128 155,159 147,016 145,828 139,212 140,076 20.05%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 3,138 - 6,602 2,397 2,327 - 6,090 -35.80%
Div Payout % 46.09% - 39.80% 21.72% 31.56% - 37.27% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 184,117 154,128 155,159 147,016 145,828 139,212 140,076 20.05%
NOSH 442,550 374,778 332,133 326,807 310,278 310,205 309,100 27.11%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.98% 6.82% 9.79% 9.41% 8.94% 7.60% 13.91% -
ROE 3.70% 1.97% 10.69% 7.51% 5.06% 2.07% 11.67% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 22.59 13.75 62.22 44.16 31.26 13.26 39.00 -30.58%
EPS 1.80 0.90 5.20 3.50 2.40 0.90 5.40 -52.02%
DPS 0.75 0.00 2.00 0.75 0.75 0.00 2.00 -48.09%
NAPS 0.44 0.45 0.47 0.46 0.47 0.45 0.46 -2.92%
Adjusted Per Share Value based on latest NOSH - 326,807
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 20.41 10.17 44.35 30.48 20.95 8.86 25.65 -14.16%
EPS 1.47 0.65 3.58 2.38 1.59 0.62 3.53 -44.32%
DPS 0.68 0.00 1.43 0.52 0.50 0.00 1.32 -35.81%
NAPS 0.3976 0.3328 0.335 0.3175 0.3149 0.3006 0.3025 20.05%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.40 0.43 0.54 0.615 0.525 0.615 0.63 -
P/RPS 1.77 3.13 0.87 1.39 1.68 4.64 1.62 6.09%
P/EPS 24.58 48.62 10.75 17.81 22.09 66.15 11.74 63.88%
EY 4.07 2.06 9.31 5.62 4.53 1.51 8.52 -38.97%
DY 1.87 0.00 3.70 1.22 1.43 0.00 3.17 -29.73%
P/NAPS 0.91 0.96 1.15 1.34 1.12 1.37 1.37 -23.92%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 24/05/22 25/02/22 18/11/21 06/09/21 25/05/21 05/03/21 -
Price 0.40 0.435 0.60 0.57 0.54 0.565 0.675 -
P/RPS 1.77 3.16 0.96 1.29 1.73 4.26 1.73 1.53%
P/EPS 24.58 49.19 11.94 16.51 22.72 60.78 12.58 56.48%
EY 4.07 2.03 8.38 6.06 4.40 1.65 7.95 -36.08%
DY 1.87 0.00 3.33 1.32 1.39 0.00 2.96 -26.43%
P/NAPS 0.91 0.97 1.28 1.24 1.15 1.26 1.47 -27.42%

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