[DANCO] YoY Quarter Result on 30-Jun-2019 [#2]

Stock

[DANCO] DANCOMECH HOLDINGS BERHAD

Announcement Date

20-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- -2.59%

YoY- 2.12%

Quarter Report

DANCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Quarter Result
Revenue	47,414	55,987	19,997	19,630	19,860	15,587	18,187	17.30%
YoY %	-15.31%	179.98%	1.87%	-1.16%	27.41%	-14.30%	-	-
Horiz. %	260.70%	307.84%	109.95%	107.93%	109.20%	85.70%	100.00%	-
PBT	5,758	7,313	4,194	5,067	4,920	3,470	5,919	-0.45%
YoY %	-21.26%	74.37%	-17.23%	2.99%	41.79%	-41.38%	-	-
Horiz. %	97.28%	123.55%	70.86%	85.61%	83.12%	58.62%	100.00%	-
Tax	-1,423	-1,764	-1,022	-1,185	-1,112	-754	-1,536	-1.26%
YoY %	19.33%	-72.60%	13.76%	-6.56%	-47.48%	50.91%	-	-
Horiz. %	92.64%	114.84%	66.54%	77.15%	72.40%	49.09%	100.00%	-
NP	4,335	5,549	3,172	3,882	3,808	2,716	4,383	-0.18%
YoY %	-21.88%	74.94%	-18.29%	1.94%	40.21%	-38.03%	-	-
Horiz. %	98.90%	126.60%	72.37%	88.57%	86.88%	61.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,780	4,498	3,179	3,757	3,679	2,588	4,329	-2.23%
YoY %	-15.96%	41.49%	-15.38%	2.12%	42.16%	-40.22%	-	-
Horiz. %	87.32%	103.90%	73.43%	86.79%	84.98%	59.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.71%	24.12%	24.37%	23.39%	22.60%	21.73%	25.95%	-
YoY %	2.45%	-1.03%	4.19%	3.50%	4.00%	-16.26%	-	-
Horiz. %	95.22%	92.95%	93.91%	90.13%	87.09%	83.74%	100.00%	-
Total Cost	43,079	50,438	16,825	15,748	16,052	12,871	13,804	20.87%
YoY %	-14.59%	199.78%	6.84%	-1.89%	24.71%	-6.76%	-	-
Horiz. %	312.08%	365.39%	121.88%	114.08%	116.29%	93.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	184,117	145,828	130,724	123,425	113,241	84,583	80,395	14.80%
YoY %	26.26%	11.55%	5.91%	8.99%	33.88%	5.21%	-	-
Horiz. %	229.02%	181.39%	162.60%	153.52%	140.86%	105.21%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	3,138	2,327	2,280	2,257	2,235	1,812	-	-
YoY %	34.85%	2.06%	1.02%	0.98%	23.34%	0.00%	-	-
Horiz. %	173.18%	128.42%	125.83%	124.56%	123.34%	100.00%	-	-
Div Payout %	83.03%	51.74%	71.72%	60.10%	60.75%	70.03%	-	-
YoY %	60.48%	-27.86%	19.33%	-1.07%	-13.25%	0.00%	-	-
Horiz. %	118.56%	73.88%	102.41%	85.82%	86.75%	100.00%	-	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	184,117	145,828	130,724	123,425	113,241	84,583	80,395	14.80%
YoY %	26.26%	11.55%	5.91%	8.99%	33.88%	5.21%	-	-
Horiz. %	229.02%	181.39%	162.60%	153.52%	140.86%	105.21%	100.00%	-
NOSH	442,550	310,278	304,010	304,005	298,005	298,000	123,685	23.66%
YoY %	42.63%	2.06%	0.00%	2.01%	0.00%	140.93%	-	-
Horiz. %	357.80%	250.86%	245.79%	245.79%	240.94%	240.93%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	9.14%	9.91%	15.86%	19.78%	19.17%	17.42%	24.10%	-
YoY %	-7.77%	-37.52%	-19.82%	3.18%	10.05%	-27.72%	-	-
Horiz. %	37.93%	41.12%	65.81%	82.07%	79.54%	72.28%	100.00%	-
ROE	2.05%	3.08%	2.43%	3.04%	3.25%	3.06%	5.38%	-
YoY %	-33.44%	26.75%	-20.07%	-6.46%	6.21%	-43.12%	-	-
Horiz. %	38.10%	57.25%	45.17%	56.51%	60.41%	56.88%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	11.33	18.04	6.58	6.52	6.66	6.45	14.70	-4.24%
YoY %	-37.20%	174.16%	0.92%	-2.10%	3.26%	-56.12%	-	-
Horiz. %	77.07%	122.72%	44.76%	44.35%	45.31%	43.88%	100.00%	-
EPS	0.90	1.40	1.00	1.20	1.20	1.10	3.50	-20.24%
YoY %	-35.71%	40.00%	-16.67%	0.00%	9.09%	-68.57%	-	-
Horiz. %	25.71%	40.00%	28.57%	34.29%	34.29%	31.43%	100.00%	-
DPS	0.75	0.75	0.75	0.75	0.75	0.75	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	0.44	0.47	0.43	0.41	0.38	0.35	0.65	-6.29%
YoY %	-6.38%	9.30%	4.88%	7.89%	8.57%	-46.15%	-	-
Horiz. %	67.69%	72.31%	66.15%	63.08%	58.46%	53.85%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 304,005
RPS	10.71	12.65	4.52	4.44	4.49	3.52	4.11	17.29%
YoY %	-15.34%	179.87%	1.80%	-1.11%	27.56%	-14.36%	-	-
Horiz. %	260.58%	307.79%	109.98%	108.03%	109.25%	85.64%	100.00%	-
EPS	0.85	1.02	0.72	0.85	0.83	0.58	0.98	-2.34%
YoY %	-16.67%	41.67%	-15.29%	2.41%	43.10%	-40.82%	-	-
Horiz. %	86.73%	104.08%	73.47%	86.73%	84.69%	59.18%	100.00%	-
DPS	0.71	0.53	0.52	0.51	0.51	0.41	0.00	-
YoY %	33.96%	1.92%	1.96%	0.00%	24.39%	0.00%	-	-
Horiz. %	173.17%	129.27%	126.83%	124.39%	124.39%	100.00%	-	-
NAPS	0.416	0.3295	0.2954	0.2789	0.2559	0.1911	0.1817	14.79%
YoY %	26.25%	11.54%	5.92%	8.99%	33.91%	5.17%	-	-
Horiz. %	228.95%	181.34%	162.58%	153.49%	140.84%	105.17%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-	-
Price	0.40	0.525	0.415	0.55	0.39	0.665	0.00	-
P/RPS	3.53	2.91	6.31	8.43	5.85	10.31	0.00	-
YoY %	21.31%	-53.88%	-25.15%	44.10%	-43.26%	0.00%	-	-
Horiz. %	34.24%	28.23%	61.20%	81.77%	56.74%	100.00%	-	-
P/EPS	44.28	36.21	39.69	44.07	31.59	62.10	0.00	-
YoY %	22.29%	-8.77%	-9.94%	39.51%	-49.13%	0.00%	-	-
Horiz. %	71.30%	58.31%	63.91%	70.97%	50.87%	100.00%	-	-
EY	2.26	2.76	2.52	2.27	3.17	1.61	0.00	-
YoY %	-18.12%	9.52%	11.01%	-28.39%	96.89%	0.00%	-	-
Horiz. %	140.37%	171.43%	156.52%	140.99%	196.89%	100.00%	-	-
DY	1.87	1.43	1.81	1.36	1.92	1.13	0.00	-
YoY %	30.77%	-20.99%	33.09%	-29.17%	69.91%	0.00%	-	-
Horiz. %	165.49%	126.55%	160.18%	120.35%	169.91%	100.00%	-	-
P/NAPS	0.91	1.12	0.97	1.34	1.03	1.90	0.00	-
YoY %	-18.75%	15.46%	-27.61%	30.10%	-45.79%	0.00%	-	-
Horiz. %	47.89%	58.95%	51.05%	70.53%	54.21%	100.00%	-	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	24/08/22	06/09/21	19/08/20	20/08/19	16/08/18	17/08/17	26/08/16	-
Price	0.40	0.54	0.415	0.525	0.415	0.575	1.22	-
P/RPS	3.53	2.99	6.31	8.05	6.23	8.91	8.30	-13.27%
YoY %	18.06%	-52.61%	-21.61%	29.21%	-30.08%	7.35%	-	-
Horiz. %	42.53%	36.02%	76.02%	96.99%	75.06%	107.35%	100.00%	-
P/EPS	44.28	37.25	39.69	42.07	33.62	53.69	34.86	4.06%
YoY %	18.87%	-6.15%	-5.66%	25.13%	-37.38%	54.02%	-	-
Horiz. %	127.02%	106.86%	113.86%	120.68%	96.44%	154.02%	100.00%	-
EY	2.26	2.68	2.52	2.38	2.97	1.86	2.87	-3.90%
YoY %	-15.67%	6.35%	5.88%	-19.87%	59.68%	-35.19%	-	-
Horiz. %	78.75%	93.38%	87.80%	82.93%	103.48%	64.81%	100.00%	-
DY	1.87	1.39	1.81	1.43	1.81	1.30	0.00	-
YoY %	34.53%	-23.20%	26.57%	-20.99%	39.23%	0.00%	-	-
Horiz. %	143.85%	106.92%	139.23%	110.00%	139.23%	100.00%	-	-
P/NAPS	0.91	1.15	0.97	1.28	1.09	1.64	1.88	-11.38%
YoY %	-20.87%	18.56%	-24.22%	17.43%	-33.54%	-12.77%	-	-
Horiz. %	48.40%	61.17%	51.60%	68.09%	57.98%	87.23%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos