[DANCO] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -81.74%
YoY- 5.32%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 212,008 150,978 94,523 47,109 205,391 141,150 96,998 68.18%
PBT 26,913 17,529 10,193 4,435 26,565 17,862 11,574 75.24%
Tax -7,782 -4,505 -2,647 -1,224 -6,448 -4,585 -2,907 92.45%
NP 19,131 13,024 7,546 3,211 20,117 13,277 8,667 69.28%
-
NP to SH 18,196 11,657 6,809 3,029 16,590 11,037 7,374 82.30%
-
Tax Rate 28.92% 25.70% 25.97% 27.60% 24.27% 25.67% 25.12% -
Total Cost 192,877 137,954 86,977 43,898 185,274 127,873 88,331 68.07%
-
Net Worth 199,147 194,722 184,117 154,128 155,159 147,016 145,828 23.01%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 8,851 3,319 3,138 - 6,602 2,397 2,327 143.07%
Div Payout % 48.64% 28.47% 46.09% - 39.80% 21.72% 31.56% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 199,147 194,722 184,117 154,128 155,159 147,016 145,828 23.01%
NOSH 442,550 442,550 442,550 374,778 332,133 326,807 310,278 26.62%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 9.02% 8.63% 7.98% 6.82% 9.79% 9.41% 8.94% -
ROE 9.14% 5.99% 3.70% 1.97% 10.69% 7.51% 5.06% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 47.91 34.12 22.59 13.75 62.22 44.16 31.26 32.82%
EPS 4.40 2.90 1.80 0.90 5.20 3.50 2.40 49.62%
DPS 2.00 0.75 0.75 0.00 2.00 0.75 0.75 91.95%
NAPS 0.45 0.44 0.44 0.45 0.47 0.46 0.47 -2.84%
Adjusted Per Share Value based on latest NOSH - 374,778
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 47.91 34.12 21.36 10.64 46.41 31.89 21.92 68.17%
EPS 4.40 2.90 1.54 0.68 3.75 2.49 1.67 90.42%
DPS 2.00 0.75 0.71 0.00 1.49 0.54 0.53 141.79%
NAPS 0.45 0.44 0.416 0.3483 0.3506 0.3322 0.3295 23.02%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.395 0.37 0.40 0.43 0.54 0.615 0.525 -
P/RPS 0.82 1.08 1.77 3.13 0.87 1.39 1.68 -37.92%
P/EPS 9.61 14.05 24.58 48.62 10.75 17.81 22.09 -42.49%
EY 10.41 7.12 4.07 2.06 9.31 5.62 4.53 73.87%
DY 5.06 2.03 1.87 0.00 3.70 1.22 1.43 131.67%
P/NAPS 0.88 0.84 0.91 0.96 1.15 1.34 1.12 -14.81%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 23/11/22 24/08/22 24/05/22 25/02/22 18/11/21 06/09/21 -
Price 0.41 0.39 0.40 0.435 0.60 0.57 0.54 -
P/RPS 0.86 1.14 1.77 3.16 0.96 1.29 1.73 -37.16%
P/EPS 9.97 14.81 24.58 49.19 11.94 16.51 22.72 -42.16%
EY 10.03 6.75 4.07 2.03 8.38 6.06 4.40 72.94%
DY 4.88 1.92 1.87 0.00 3.33 1.32 1.39 130.46%
P/NAPS 0.91 0.89 0.91 0.97 1.28 1.24 1.15 -14.41%

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