[DANCO] YoY Cumulative 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- -82.4%
YoY- -7.2%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 49,083 50,012 47,109 41,011 19,689 26,082 17,795 18.40%
PBT 6,403 5,931 4,435 4,261 4,047 5,997 4,001 8.14%
Tax -1,645 -1,561 -1,224 -1,143 -1,083 -1,472 -961 9.36%
NP 4,758 4,370 3,211 3,118 2,964 4,525 3,040 7.74%
-
NP to SH 4,568 4,032 3,029 2,876 3,099 3,857 3,040 7.01%
-
Tax Rate 25.69% 26.32% 27.60% 26.82% 26.76% 24.55% 24.02% -
Total Cost 44,325 45,642 43,898 37,893 16,725 21,557 14,755 20.10%
-
Net Worth 212,424 199,147 154,128 139,212 127,684 122,182 110,260 11.53%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 212,424 199,147 154,128 139,212 127,684 122,182 110,260 11.53%
NOSH 442,550 442,550 374,778 310,205 304,010 298,005 298,005 6.80%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 9.69% 8.74% 6.82% 7.60% 15.05% 17.35% 17.08% -
ROE 2.15% 2.02% 1.97% 2.07% 2.43% 3.16% 2.76% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 11.09 11.30 13.75 13.26 6.48 8.75 5.97 10.86%
EPS 1.00 0.90 0.90 0.90 1.00 1.30 1.00 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.45 0.45 0.45 0.42 0.41 0.37 4.42%
Adjusted Per Share Value based on latest NOSH - 310,205
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 10.60 10.80 10.17 8.86 4.25 5.63 3.84 18.42%
EPS 0.99 0.87 0.65 0.62 0.67 0.83 0.66 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4587 0.43 0.3328 0.3006 0.2757 0.2638 0.2381 11.53%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.44 0.445 0.43 0.615 0.34 0.62 0.36 -
P/RPS 3.97 3.94 3.13 4.64 5.25 7.08 6.03 -6.72%
P/EPS 42.63 48.84 48.62 66.15 33.35 47.90 35.29 3.19%
EY 2.35 2.05 2.06 1.51 3.00 2.09 2.83 -3.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.99 0.96 1.37 0.81 1.51 0.97 -0.87%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 26/05/23 24/05/22 25/05/21 03/06/20 29/05/19 17/05/18 -
Price 0.505 0.41 0.435 0.565 0.39 0.59 0.43 -
P/RPS 4.55 3.63 3.16 4.26 6.02 6.74 7.20 -7.35%
P/EPS 48.92 45.00 49.19 60.78 38.26 45.59 42.15 2.51%
EY 2.04 2.22 2.03 1.65 2.61 2.19 2.37 -2.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.91 0.97 1.26 0.93 1.44 1.16 -1.64%

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