[DANCO] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 34.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 15,420 15,587 14,611 14,017 13,279 18,187 14,517 4.10%
PBT 3,498 3,470 3,470 4,906 3,093 5,919 3,689 -3.47%
Tax -845 -754 -871 -1,524 -625 -1,536 -892 -3.54%
NP 2,653 2,716 2,599 3,382 2,468 4,383 2,797 -3.45%
-
NP to SH 2,629 2,588 2,443 3,313 2,465 4,329 2,742 -2.76%
-
Tax Rate 24.16% 21.73% 25.10% 31.06% 20.21% 25.95% 24.18% -
Total Cost 12,767 12,871 12,012 10,635 10,811 13,804 11,720 5.86%
-
Net Worth 84,583 84,583 106,881 101,865 100,409 80,395 76,028 7.36%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 1,812 - 2,037 2,035 - - -
Div Payout % - 70.03% - 61.49% 82.57% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 84,583 84,583 106,881 101,865 100,409 80,395 76,028 7.36%
NOSH 298,005 298,000 152,687 149,000 149,000 123,685 124,636 78.71%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 17.20% 17.42% 17.79% 24.13% 18.59% 24.10% 19.27% -
ROE 3.11% 3.06% 2.29% 3.25% 2.45% 5.38% 3.61% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 6.38 6.45 9.57 10.32 9.79 14.70 11.65 -33.03%
EPS 1.10 1.10 1.60 2.40 1.80 3.50 2.20 -36.97%
DPS 0.00 0.75 0.00 1.50 1.50 0.00 0.00 -
NAPS 0.35 0.35 0.70 0.75 0.74 0.65 0.61 -30.92%
Adjusted Per Share Value based on latest NOSH - 149,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 3.48 3.52 3.30 3.17 3.00 4.11 3.28 4.02%
EPS 0.59 0.58 0.55 0.75 0.56 0.98 0.62 -3.24%
DPS 0.00 0.41 0.00 0.46 0.46 0.00 0.00 -
NAPS 0.1911 0.1911 0.2415 0.2302 0.2269 0.1817 0.1718 7.34%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 - - -
Price 0.575 0.665 1.50 1.49 1.30 0.00 0.00 -
P/RPS 9.01 10.31 15.68 14.44 13.28 0.00 0.00 -
P/EPS 52.86 62.10 93.75 61.08 71.56 0.00 0.00 -
EY 1.89 1.61 1.07 1.64 1.40 0.00 0.00 -
DY 0.00 1.13 0.00 1.01 1.15 0.00 0.00 -
P/NAPS 1.64 1.90 2.14 1.99 1.76 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 17/08/17 25/05/17 23/02/17 23/11/16 26/08/16 23/06/16 -
Price 0.46 0.575 0.805 1.44 1.41 1.22 0.00 -
P/RPS 7.21 8.91 8.41 13.95 14.41 8.30 0.00 -
P/EPS 42.28 53.69 50.31 59.03 77.62 34.86 0.00 -
EY 2.36 1.86 1.99 1.69 1.29 2.87 0.00 -
DY 0.00 1.30 0.00 1.04 1.06 0.00 0.00 -
P/NAPS 1.31 1.64 1.15 1.92 1.91 1.88 0.00 -

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