[DANCO] YoY TTM Result on 30-Jun-2018 [#2]

Stock

[DANCO] DANCOMECH HOLDINGS BERHAD

Announcement Date

16-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 9.63%

YoY- 14.96%

Quarter Report

DANCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	176,084	75,571	87,980	70,410	57,494	32,704	40.00%
YoY %	133.00%	-14.10%	24.95%	22.46%	75.80%	-	-
Horiz. %	538.42%	231.08%	269.02%	215.29%	175.80%	100.00%	-
PBT	25,408	17,107	22,706	16,918	14,939	9,608	21.45%
YoY %	48.52%	-24.66%	34.21%	13.25%	55.49%	-	-
Horiz. %	264.45%	178.05%	236.32%	176.08%	155.49%	100.00%	-
Tax	-6,351	-4,364	-5,725	-4,162	-3,774	-2,428	21.19%
YoY %	-45.53%	23.77%	-37.55%	-10.28%	-55.44%	-	-
Horiz. %	261.57%	179.74%	235.79%	171.42%	155.44%	100.00%	-
NP	19,057	12,743	16,981	12,756	11,165	7,180	21.54%
YoY %	49.55%	-24.96%	33.12%	14.25%	55.50%	-	-
Horiz. %	265.42%	177.48%	236.50%	177.66%	155.50%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	17,437	12,919	15,920	12,426	10,809	7,071	19.77%
YoY %	34.97%	-18.85%	28.12%	14.96%	52.86%	-	-
Horiz. %	246.60%	182.70%	225.14%	175.73%	152.86%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	25.00%	25.51%	25.21%	24.60%	25.26%	25.27%	-
YoY %	-2.00%	1.19%	2.48%	-2.61%	-0.04%	-	-
Horiz. %	98.93%	100.95%	99.76%	97.35%	99.96%	100.00%	-
Total Cost	157,027	62,828	70,999	57,654	46,329	25,524	43.78%
YoY %	149.93%	-11.51%	23.15%	24.44%	81.51%	-	-
Horiz. %	615.21%	246.15%	278.17%	225.88%	181.51%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	145,828	130,724	123,425	113,241	84,583	0	-
YoY %	11.55%	5.91%	8.99%	33.88%	0.00%	-	-
Horiz. %	172.41%	154.55%	145.92%	133.88%	100.00%	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	6,133	5,320	5,237	4,470	5,885	-	-
YoY %	15.28%	1.58%	17.16%	-24.04%	0.00%	-	-
Horiz. %	104.21%	90.40%	88.99%	75.96%	100.00%	-	-
Div Payout %	35.18%	41.18%	32.90%	35.97%	54.45%	-	-
YoY %	-14.57%	25.17%	-8.53%	-33.94%	0.00%	-	-
Horiz. %	64.61%	75.63%	60.42%	66.06%	100.00%	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	145,828	130,724	123,425	113,241	84,583	0	-
YoY %	11.55%	5.91%	8.99%	33.88%	0.00%	-	-
Horiz. %	172.41%	154.55%	145.92%	133.88%	100.00%	-	-
NOSH	310,278	304,010	304,005	298,005	298,000	123,685	20.18%
YoY %	2.06%	0.00%	2.01%	0.00%	140.93%	-	-
Horiz. %	250.86%	245.79%	245.79%	240.94%	240.93%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	10.82%	16.86%	19.30%	18.12%	19.42%	21.95%	-
YoY %	-35.82%	-12.64%	6.51%	-6.69%	-11.53%	-	-
Horiz. %	49.29%	76.81%	87.93%	82.55%	88.47%	100.00%	-
ROE	11.96%	9.88%	12.90%	10.97%	12.78%	0.00%	-
YoY %	21.05%	-23.41%	17.59%	-14.16%	0.00%	-	-
Horiz. %	93.58%	77.31%	100.94%	85.84%	100.00%	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	56.75	24.86	29.23	23.63	23.79	26.44	16.49%
YoY %	128.28%	-14.95%	23.70%	-0.67%	-10.02%	-	-
Horiz. %	214.64%	94.02%	110.55%	89.37%	89.98%	100.00%	-
EPS	5.62	4.25	5.29	4.17	4.47	5.72	-0.35%
YoY %	32.24%	-19.66%	26.86%	-6.71%	-21.85%	-	-
Horiz. %	98.25%	74.30%	92.48%	72.90%	78.15%	100.00%	-
DPS	1.98	1.75	1.75	1.50	2.44	0.00	-
YoY %	13.14%	0.00%	16.67%	-38.52%	0.00%	-	-
Horiz. %	81.15%	71.72%	71.72%	61.48%	100.00%	-	-
NAPS	0.47	0.43	0.41	0.38	0.35	0.00	-
YoY %	9.30%	4.88%	7.89%	8.57%	0.00%	-	-
Horiz. %	134.29%	122.86%	117.14%	108.57%	100.00%	-	-

	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 - 298,005
RPS	39.79	17.08	19.88	15.91	12.99	7.39	40.00%
YoY %	132.96%	-14.08%	24.95%	22.48%	75.78%	-	-
Horiz. %	538.43%	231.12%	269.01%	215.29%	175.78%	100.00%	-
EPS	3.94	2.92	3.60	2.81	2.44	1.60	19.73%
YoY %	34.93%	-18.89%	28.11%	15.16%	52.50%	-	-
Horiz. %	246.25%	182.50%	225.00%	175.62%	152.50%	100.00%	-
DPS	1.39	1.20	1.18	1.01	1.33	0.00	-
YoY %	15.83%	1.69%	16.83%	-24.06%	0.00%	-	-
Horiz. %	104.51%	90.23%	88.72%	75.94%	100.00%	-	-
NAPS	0.3295	0.2954	0.2789	0.2559	0.1911	0.00	-
YoY %	11.54%	5.92%	8.99%	33.91%	0.00%	-	-
Horiz. %	172.42%	154.58%	145.94%	133.91%	100.00%	-	-

	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	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-	-
Price	0.525	0.415	0.55	0.39	0.665	0.00	-
P/RPS	0.93	1.67	1.88	1.65	2.80	0.00	-
YoY %	-44.31%	-11.17%	13.94%	-41.07%	0.00%	-	-
Horiz. %	33.21%	59.64%	67.14%	58.93%	100.00%	-	-
P/EPS	9.34	9.77	10.40	9.35	14.87	0.00	-
YoY %	-4.40%	-6.06%	11.23%	-37.12%	0.00%	-	-
Horiz. %	62.81%	65.70%	69.94%	62.88%	100.00%	-	-
EY	10.70	10.24	9.62	10.69	6.73	0.00	-
YoY %	4.49%	6.44%	-10.01%	58.84%	0.00%	-	-
Horiz. %	158.99%	152.15%	142.94%	158.84%	100.00%	-	-
DY	3.77	4.22	3.18	3.85	3.66	0.00	-
YoY %	-10.66%	32.70%	-17.40%	5.19%	0.00%	-	-
Horiz. %	103.01%	115.30%	86.89%	105.19%	100.00%	-	-
P/NAPS	1.12	0.97	1.34	1.03	1.90	0.00	-
YoY %	15.46%	-27.61%	30.10%	-45.79%	0.00%	-	-
Horiz. %	58.95%	51.05%	70.53%	54.21%	100.00%	-	-

	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	06/09/21	19/08/20	20/08/19	16/08/18	17/08/17	-	-
Price	0.54	0.415	0.525	0.415	0.575	0.00	-
P/RPS	0.95	1.67	1.80	1.76	2.42	0.00	-
YoY %	-43.11%	-7.22%	2.27%	-27.27%	0.00%	-	-
Horiz. %	39.26%	69.01%	74.38%	72.73%	100.00%	-	-
P/EPS	9.61	9.77	9.93	9.95	12.86	0.00	-
YoY %	-1.64%	-1.61%	-0.20%	-22.63%	0.00%	-	-
Horiz. %	74.73%	75.97%	77.22%	77.37%	100.00%	-	-
EY	10.41	10.24	10.07	10.05	7.78	0.00	-
YoY %	1.66%	1.69%	0.20%	29.18%	0.00%	-	-
Horiz. %	133.80%	131.62%	129.43%	129.18%	100.00%	-	-
DY	3.66	4.22	3.33	3.61	4.24	0.00	-
YoY %	-13.27%	26.73%	-7.76%	-14.86%	0.00%	-	-
Horiz. %	86.32%	99.53%	78.54%	85.14%	100.00%	-	-
P/NAPS	1.15	0.97	1.28	1.09	1.64	0.00	-
YoY %	18.56%	-24.22%	17.43%	-33.54%	0.00%	-	-
Horiz. %	70.12%	59.15%	78.05%	66.46%	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