[DANCO] YoY Cumulative 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- 156.4%
YoY- 17.46%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 104,884 94,523 96,998 39,686 45,712 37,655 30,198 23.04%
PBT 13,367 10,193 11,574 8,241 11,064 8,920 6,940 11.53%
Tax -3,428 -2,647 -2,907 -2,105 -2,657 -2,073 -1,625 13.24%
NP 9,939 7,546 8,667 6,136 8,407 6,847 5,315 10.99%
-
NP to SH 9,198 6,809 7,374 6,278 7,614 6,681 5,031 10.57%
-
Tax Rate 25.65% 25.97% 25.12% 25.54% 24.01% 23.24% 23.41% -
Total Cost 94,945 86,977 88,331 33,550 37,305 30,808 24,883 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 3,319 3,138 2,327 2,280 2,257 2,235 1,812 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 4.52% 3.70% 5.06% 4.80% 6.17% 5.90% 5.95% -
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 23.70 22.59 31.26 13.05 15.18 12.64 12.50 11.24%
EPS 2.10 1.80 2.40 2.10 2.50 2.20 2.10 0.00%
DPS 0.75 0.75 0.75 0.75 0.75 0.75 0.75 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 23.70 21.36 21.92 8.97 10.33 8.51 6.82 23.06%
EPS 2.10 1.54 1.67 1.42 1.72 1.51 1.14 10.71%
DPS 0.75 0.71 0.53 0.52 0.51 0.51 0.41 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 1.67 1.77 1.68 3.18 3.62 3.09 5.32 -17.55%
P/EPS 19.00 24.58 22.09 20.10 21.75 17.40 31.94 -8.28%
EY 5.26 4.07 4.53 4.98 4.60 5.75 3.13 9.03%
DY 1.90 1.87 1.43 1.81 1.36 1.92 1.13 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 1.73 1.77 1.73 3.18 3.46 3.28 4.60 -15.03%
P/EPS 19.73 24.58 22.72 20.10 20.76 18.51 27.62 -5.44%
EY 5.07 4.07 4.40 4.98 4.82 5.40 3.62 5.77%
DY 1.83 1.87 1.39 1.81 1.43 1.81 1.30 5.86%
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