[DANCO] YoY Cumulative 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- -78.26%
YoY- -19.65%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 50,012 47,109 41,011 19,689 26,082 17,795 14,611 22.75%
PBT 5,931 4,435 4,261 4,047 5,997 4,001 3,470 9.34%
Tax -1,561 -1,224 -1,143 -1,083 -1,472 -961 -871 10.20%
NP 4,370 3,211 3,118 2,964 4,525 3,040 2,599 9.04%
-
NP to SH 4,032 3,029 2,876 3,099 3,857 3,040 2,443 8.70%
-
Tax Rate 26.32% 27.60% 26.82% 26.76% 24.55% 24.02% 25.10% -
Total Cost 45,642 43,898 37,893 16,725 21,557 14,755 12,012 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 2.02% 1.97% 2.07% 2.43% 3.16% 2.76% 2.29% -
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 11.30 13.75 13.26 6.48 8.75 5.97 9.57 2.80%
EPS 0.90 0.90 0.90 1.00 1.30 1.00 1.60 -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 - 304,010
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 11.30 10.64 9.27 4.45 5.89 4.02 3.30 22.75%
EPS 0.90 0.68 0.65 0.70 0.87 0.69 0.55 8.55%
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 3.94 3.13 4.64 5.25 7.08 6.03 15.68 -20.55%
P/EPS 48.84 48.62 66.15 33.35 47.90 35.29 93.75 -10.29%
EY 2.05 2.06 1.51 3.00 2.09 2.83 1.07 11.43%
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 3.63 3.16 4.26 6.02 6.74 7.20 8.41 -13.06%
P/EPS 45.00 49.19 60.78 38.26 45.59 42.15 50.31 -1.84%
EY 2.22 2.03 1.65 2.61 2.19 2.37 1.99 1.83%
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