[DANCO] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 9.63%
YoY- 14.96%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 88,210 79,923 75,199 70,410 66,137 62,953 59,635 29.85%
PBT 22,559 20,563 18,915 16,918 15,468 14,937 15,344 29.32%
Tax -5,652 -5,141 -4,678 -4,162 -3,804 -3,714 -3,994 26.07%
NP 16,907 15,422 14,237 12,756 11,664 11,223 11,350 30.46%
-
NP to SH 15,842 15,025 13,735 12,426 11,335 10,738 10,973 27.76%
-
Tax Rate 25.05% 25.00% 24.73% 24.60% 24.59% 24.86% 26.03% -
Total Cost 71,303 64,501 60,962 57,654 54,473 51,730 48,285 29.70%
-
Net Worth 122,182 119,202 113,241 113,241 110,260 107,280 84,583 27.81%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 5,215 5,215 4,470 4,470 4,047 4,047 3,849 22.46%
Div Payout % 32.92% 34.71% 32.54% 35.97% 35.71% 37.69% 35.08% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 122,182 119,202 113,241 113,241 110,260 107,280 84,583 27.81%
NOSH 298,005 298,005 298,005 298,005 298,005 298,005 298,005 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 19.17% 19.30% 18.93% 18.12% 17.64% 17.83% 19.03% -
ROE 12.97% 12.60% 12.13% 10.97% 10.28% 10.01% 12.97% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 29.60 26.82 25.23 23.63 22.19 21.13 24.68 12.89%
EPS 5.32 5.04 4.61 4.17 3.80 3.60 4.54 11.15%
DPS 1.75 1.75 1.50 1.50 1.36 1.36 1.59 6.60%
NAPS 0.41 0.40 0.38 0.38 0.37 0.36 0.35 11.13%
Adjusted Per Share Value based on latest NOSH - 298,005
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 19.93 18.06 16.99 15.91 14.94 14.23 13.48 29.81%
EPS 3.58 3.40 3.10 2.81 2.56 2.43 2.48 27.75%
DPS 1.18 1.18 1.01 1.01 0.91 0.91 0.87 22.55%
NAPS 0.2761 0.2694 0.2559 0.2559 0.2491 0.2424 0.1911 27.83%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.62 0.45 0.54 0.39 0.36 0.425 0.575 -
P/RPS 2.09 1.68 2.14 1.65 1.62 2.01 2.33 -6.99%
P/EPS 11.66 8.93 11.72 9.35 9.46 11.79 12.66 -5.34%
EY 8.57 11.20 8.54 10.69 10.57 8.48 7.90 5.58%
DY 2.82 3.89 2.78 3.85 3.77 3.20 2.77 1.20%
P/NAPS 1.51 1.13 1.42 1.03 0.97 1.18 1.64 -5.36%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 26/02/19 15/11/18 16/08/18 17/05/18 13/02/18 23/11/17 -
Price 0.59 0.49 0.46 0.415 0.43 0.415 0.46 -
P/RPS 1.99 1.83 1.82 1.76 1.94 1.96 1.86 4.61%
P/EPS 11.10 9.72 9.98 9.95 11.30 11.52 10.13 6.29%
EY 9.01 10.29 10.02 10.05 8.85 8.68 9.87 -5.90%
DY 2.97 3.57 3.26 3.61 3.16 3.27 3.46 -9.68%
P/NAPS 1.44 1.23 1.21 1.09 1.16 1.15 1.31 6.51%

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