[DANCO] YoY 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- 56.4%
YoY- 41.49%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 54,872 47,414 55,987 19,997 19,630 19,860 15,587 23.32%
PBT 7,436 5,758 7,313 4,194 5,067 4,920 3,470 13.53%
Tax -1,867 -1,423 -1,764 -1,022 -1,185 -1,112 -754 16.30%
NP 5,569 4,335 5,549 3,172 3,882 3,808 2,716 12.70%
-
NP to SH 5,166 3,780 4,498 3,179 3,757 3,679 2,588 12.20%
-
Tax Rate 25.11% 24.71% 24.12% 24.37% 23.39% 22.60% 21.73% -
Total Cost 49,303 43,079 50,438 16,825 15,748 16,052 12,871 25.07%
-
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 % 64.25% 83.03% 51.74% 71.72% 60.10% 60.75% 70.03% -
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 10.15% 9.14% 9.91% 15.86% 19.78% 19.17% 17.42% -
ROE 2.54% 2.05% 3.08% 2.43% 3.04% 3.25% 3.06% -
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 12.40 11.33 18.04 6.58 6.52 6.66 6.45 11.50%
EPS 1.20 0.90 1.40 1.00 1.20 1.20 1.10 1.46%
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 12.40 10.71 12.65 4.52 4.44 4.49 3.52 23.34%
EPS 1.20 0.85 1.02 0.72 0.85 0.83 0.58 12.87%
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 3.19 3.53 2.91 6.31 8.43 5.85 10.31 -17.75%
P/EPS 33.84 44.28 36.21 39.69 44.07 31.59 62.10 -9.61%
EY 2.96 2.26 2.76 2.52 2.27 3.17 1.61 10.67%
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 3.31 3.53 2.99 6.31 8.05 6.23 8.91 -15.20%
P/EPS 35.12 44.28 37.25 39.69 42.07 33.62 53.69 -6.82%
EY 2.85 2.26 2.68 2.52 2.38 2.97 1.86 7.36%
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