[DANCO] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
06-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 28.2%
YoY- 17.46%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 209,768 189,046 193,996 79,372 91,424 75,310 60,396 23.04%
PBT 26,734 20,386 23,148 16,482 22,128 17,840 13,880 11.53%
Tax -6,856 -5,294 -5,814 -4,210 -5,314 -4,146 -3,250 13.24%
NP 19,878 15,092 17,334 12,272 16,814 13,694 10,630 10.99%
-
NP to SH 18,396 13,618 14,748 12,556 15,228 13,362 10,062 10.57%
-
Tax Rate 25.65% 25.97% 25.12% 25.54% 24.01% 23.24% 23.41% -
Total Cost 189,890 173,954 176,662 67,100 74,610 61,616 49,766 24.99%
-
Net Worth 203,573 184,117 145,828 130,724 123,425 113,241 84,583 15.75%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 6,638 6,276 4,654 4,560 4,515 4,470 3,624 10.60%
Div Payout % 36.09% 46.09% 31.56% 36.32% 29.65% 33.45% 36.03% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 203,573 184,117 145,828 130,724 123,425 113,241 84,583 15.75%
NOSH 442,550 442,550 310,278 304,010 304,005 298,005 298,000 6.80%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 9.48% 7.98% 8.94% 15.46% 18.39% 18.18% 17.60% -
ROE 9.04% 7.40% 10.11% 9.60% 12.34% 11.80% 11.90% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 47.40 45.18 62.52 26.11 30.37 25.27 24.99 11.25%
EPS 4.20 3.60 4.80 4.20 5.00 4.40 4.20 0.00%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 0.46 0.44 0.47 0.43 0.41 0.38 0.35 4.65%
Adjusted Per Share Value based on latest NOSH - 310,278
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 47.40 42.72 43.84 17.94 20.66 17.02 13.65 23.04%
EPS 4.20 3.08 3.33 2.84 3.44 3.02 2.27 10.79%
DPS 1.50 1.42 1.05 1.03 1.02 1.01 0.82 10.58%
NAPS 0.46 0.416 0.3295 0.2954 0.2789 0.2559 0.1911 15.75%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.395 0.40 0.525 0.415 0.55 0.39 0.665 -
P/RPS 0.83 0.89 0.84 1.59 1.81 1.54 2.66 -17.63%
P/EPS 9.50 12.29 11.05 10.05 10.87 8.70 15.97 -8.28%
EY 10.52 8.14 9.05 9.95 9.20 11.50 6.26 9.03%
DY 3.80 3.75 2.86 3.61 2.73 3.85 2.26 9.04%
P/NAPS 0.86 0.91 1.12 0.97 1.34 1.03 1.90 -12.37%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 24/08/22 06/09/21 19/08/20 20/08/19 16/08/18 17/08/17 -
Price 0.41 0.40 0.54 0.415 0.525 0.415 0.575 -
P/RPS 0.86 0.89 0.86 1.59 1.73 1.64 2.30 -15.11%
P/EPS 9.86 12.29 11.36 10.05 10.38 9.26 13.81 -5.45%
EY 10.14 8.14 8.80 9.95 9.64 10.80 7.24 5.77%
DY 3.66 3.75 2.78 3.61 2.86 3.61 2.61 5.79%
P/NAPS 0.89 0.91 1.15 0.97 1.28 1.09 1.64 -9.68%

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