[DANCO] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
03-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -1.31%
YoY- -19.65%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 42,378 36,708 19,997 19,689 19,083 16,802 19,630 66.64%
PBT 6,480 7,354 4,194 4,047 4,567 4,299 5,067 17.73%
Tax -1,860 -1,584 -1,022 -1,083 -1,453 -806 -1,185 34.87%
NP 4,620 5,770 3,172 2,964 3,114 3,493 3,882 12.24%
-
NP to SH 4,413 5,650 3,179 3,099 3,140 3,501 3,757 11.27%
-
Tax Rate 28.70% 21.54% 24.37% 26.76% 31.82% 18.75% 23.39% -
Total Cost 37,758 30,938 16,825 16,725 15,969 13,309 15,748 78.66%
-
Net Worth 140,076 133,764 130,724 127,684 127,684 124,643 123,425 8.76%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 3,806 - 2,280 - 3,040 - 2,257 41.45%
Div Payout % 86.26% - 71.72% - 96.82% - 60.10% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 140,076 133,764 130,724 127,684 127,684 124,643 123,425 8.76%
NOSH 309,100 304,010 304,010 304,010 304,010 304,010 304,005 1.10%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.90% 15.72% 15.86% 15.05% 16.32% 20.79% 19.78% -
ROE 3.15% 4.22% 2.43% 2.43% 2.46% 2.81% 3.04% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 13.92 12.07 6.58 6.48 6.28 5.53 6.52 65.42%
EPS 1.40 1.90 1.00 1.00 1.00 1.20 1.20 10.77%
DPS 1.25 0.00 0.75 0.00 1.00 0.00 0.75 40.35%
NAPS 0.46 0.44 0.43 0.42 0.42 0.41 0.41 7.93%
Adjusted Per Share Value based on latest NOSH - 304,010
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 9.58 8.29 4.52 4.45 4.31 3.80 4.44 66.58%
EPS 1.00 1.28 0.72 0.70 0.71 0.79 0.85 11.38%
DPS 0.86 0.00 0.52 0.00 0.69 0.00 0.51 41.44%
NAPS 0.3165 0.3023 0.2954 0.2885 0.2885 0.2816 0.2789 8.75%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.63 0.55 0.415 0.34 0.505 0.49 0.55 -
P/RPS 4.53 4.56 6.31 5.25 8.05 8.87 8.43 -33.77%
P/EPS 43.47 29.59 39.69 33.35 48.89 42.55 44.07 -0.90%
EY 2.30 3.38 2.52 3.00 2.05 2.35 2.27 0.87%
DY 1.98 0.00 1.81 0.00 1.98 0.00 1.36 28.30%
P/NAPS 1.37 1.25 0.97 0.81 1.20 1.20 1.34 1.48%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 05/03/21 23/11/20 19/08/20 03/06/20 27/02/20 19/11/19 20/08/19 -
Price 0.675 0.625 0.415 0.39 0.485 0.515 0.525 -
P/RPS 4.85 5.18 6.31 6.02 7.73 9.32 8.05 -28.55%
P/EPS 46.58 33.63 39.69 38.26 46.96 44.72 42.07 6.99%
EY 2.15 2.97 2.52 2.61 2.13 2.24 2.38 -6.52%
DY 1.85 0.00 1.81 0.00 2.06 0.00 1.43 18.63%
P/NAPS 1.47 1.42 0.97 0.93 1.15 1.26 1.28 9.61%

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