[DANCO] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
17-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -71.68%
YoY- 24.44%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 79,923 57,864 37,655 17,795 62,953 45,618 30,198 90.99%
PBT 20,563 14,415 8,920 4,001 14,936 10,438 6,940 105.88%
Tax -5,141 -3,434 -2,073 -961 -3,714 -2,470 -1,625 115.05%
NP 15,422 10,981 6,847 3,040 11,222 7,968 5,315 103.04%
-
NP to SH 14,988 10,619 6,681 3,040 10,736 7,660 5,031 106.63%
-
Tax Rate 25.00% 23.82% 23.24% 24.02% 24.87% 23.66% 23.41% -
Total Cost 64,501 46,883 30,808 14,755 51,731 37,650 24,883 88.37%
-
Net Worth 119,202 113,241 113,241 110,260 107,280 84,583 84,583 25.62%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 5,215 2,235 2,235 - 4,470 1,812 1,812 101.94%
Div Payout % 34.80% 21.05% 33.45% - 41.64% 23.66% 36.03% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 119,202 113,241 113,241 110,260 107,280 84,583 84,583 25.62%
NOSH 298,005 298,005 298,005 298,005 298,005 298,005 298,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 19.30% 18.98% 18.18% 17.08% 17.83% 17.47% 17.60% -
ROE 12.57% 9.38% 5.90% 2.76% 10.01% 9.06% 5.95% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 26.82 19.42 12.64 5.97 21.13 18.88 12.50 66.12%
EPS 5.00 3.60 2.20 1.00 3.60 3.20 2.10 78.02%
DPS 1.75 0.75 0.75 0.00 1.50 0.75 0.75 75.64%
NAPS 0.40 0.38 0.38 0.37 0.36 0.35 0.35 9.28%
Adjusted Per Share Value based on latest NOSH - 298,005
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 18.06 13.08 8.51 4.02 14.23 10.31 6.82 91.06%
EPS 3.39 2.40 1.51 0.69 2.43 1.73 1.14 106.38%
DPS 1.18 0.51 0.51 0.00 1.01 0.41 0.41 101.94%
NAPS 0.2694 0.2559 0.2559 0.2491 0.2424 0.1911 0.1911 25.64%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.45 0.54 0.39 0.36 0.425 0.575 0.665 -
P/RPS 1.68 2.78 3.09 6.03 2.01 3.05 5.32 -53.52%
P/EPS 8.95 15.15 17.40 35.29 11.80 18.14 31.94 -57.07%
EY 11.18 6.60 5.75 2.83 8.48 5.51 3.13 133.12%
DY 3.89 1.39 1.92 0.00 3.53 1.30 1.13 127.47%
P/NAPS 1.13 1.42 1.03 0.97 1.18 1.64 1.90 -29.21%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 15/11/18 16/08/18 17/05/18 13/02/18 23/11/17 17/08/17 -
Price 0.49 0.46 0.415 0.43 0.415 0.46 0.575 -
P/RPS 1.83 2.37 3.28 7.20 1.96 2.44 4.60 -45.81%
P/EPS 9.74 12.91 18.51 42.15 11.52 14.51 27.62 -49.99%
EY 10.26 7.75 5.40 2.37 8.68 6.89 3.62 99.89%
DY 3.57 1.63 1.81 0.00 3.61 1.63 1.30 95.74%
P/NAPS 1.23 1.21 1.09 1.16 1.15 1.31 1.64 -17.40%

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