[DANCO] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -29.6%
YoY- -7.2%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 200,048 188,436 164,044 78,756 104,328 71,180 58,444 22.75%
PBT 23,724 17,740 17,044 16,188 23,988 16,004 13,880 9.34%
Tax -6,244 -4,896 -4,572 -4,332 -5,888 -3,844 -3,484 10.20%
NP 17,480 12,844 12,472 11,856 18,100 12,160 10,396 9.04%
-
NP to SH 16,128 12,116 11,504 12,396 15,428 12,160 9,772 8.70%
-
Tax Rate 26.32% 27.60% 26.82% 26.76% 24.55% 24.02% 25.10% -
Total Cost 182,568 175,592 151,572 66,900 86,228 59,020 48,048 24.90%
-
Net Worth 199,147 154,128 139,212 127,684 122,182 110,260 106,881 10.92%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 199,147 154,128 139,212 127,684 122,182 110,260 106,881 10.92%
NOSH 442,550 374,778 310,205 304,010 298,005 298,005 152,687 19.39%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 8.74% 6.82% 7.60% 15.05% 17.35% 17.08% 17.79% -
ROE 8.10% 7.86% 8.26% 9.71% 12.63% 11.03% 9.14% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 45.20 55.02 53.03 25.91 35.01 23.89 38.28 2.80%
EPS 3.60 3.60 3.60 4.00 5.20 4.00 6.40 -9.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.45 0.45 0.42 0.41 0.37 0.70 -7.09%
Adjusted Per Share Value based on latest NOSH - 310,205
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 45.20 42.58 37.07 17.80 23.57 16.08 13.21 22.74%
EPS 3.60 2.74 2.60 2.80 3.49 2.75 2.21 8.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.3483 0.3146 0.2885 0.2761 0.2491 0.2415 10.92%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.445 0.43 0.615 0.34 0.62 0.36 1.50 -
P/RPS 0.98 0.78 1.16 1.31 1.77 1.51 3.92 -20.62%
P/EPS 12.21 12.16 16.54 8.34 11.98 8.82 23.44 -10.29%
EY 8.19 8.23 6.05 11.99 8.35 11.33 4.27 11.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.96 1.37 0.81 1.51 0.97 2.14 -12.05%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 24/05/22 25/05/21 03/06/20 29/05/19 17/05/18 25/05/17 -
Price 0.41 0.435 0.565 0.39 0.59 0.43 0.805 -
P/RPS 0.91 0.79 1.07 1.51 1.69 1.80 2.10 -13.00%
P/EPS 11.25 12.30 15.19 9.56 11.40 10.54 12.58 -1.84%
EY 8.89 8.13 6.58 10.46 8.77 9.49 7.95 1.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.97 1.26 0.93 1.44 1.16 1.15 -3.82%

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