[DANCO] YoY TTM 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- 8.18%

YoY- 34.97%

Quarter Report

DHB - Q2 2021 Report.pdf

Latest QR

Upcoming QR

DANCO's Result

DANCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
TTM Result
Revenue	211,850	222,369	202,916	176,084	75,571	87,980	70,410	20.13%
YoY %	-4.73%	9.59%	15.24%	133.00%	-14.10%	24.95%	-	-
Horiz. %	300.88%	315.82%	288.19%	250.08%	107.33%	124.95%	100.00%	-
PBT	31,050	30,087	25,184	25,408	17,107	22,706	16,918	10.63%
YoY %	3.20%	19.47%	-0.88%	48.52%	-24.66%	34.21%	-	-
Horiz. %	183.53%	177.84%	148.86%	150.18%	101.12%	134.21%	100.00%	-
Tax	-7,520	-8,563	-6,188	-6,351	-4,364	-5,725	-4,162	10.35%
YoY %	12.18%	-38.38%	2.57%	-45.53%	23.77%	-37.55%	-	-
Horiz. %	180.68%	205.74%	148.68%	152.59%	104.85%	137.55%	100.00%	-
NP	23,530	21,524	18,996	19,057	12,743	16,981	12,756	10.73%
YoY %	9.32%	13.31%	-0.32%	49.55%	-24.96%	33.12%	-	-
Horiz. %	184.46%	168.74%	148.92%	149.40%	99.90%	133.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,184	20,585	16,025	17,437	12,919	15,920	12,426	10.13%
YoY %	7.77%	28.46%	-8.10%	34.97%	-18.85%	28.12%	-	-
Horiz. %	178.53%	165.66%	128.96%	140.33%	103.97%	128.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.22%	28.46%	24.57%	25.00%	25.51%	25.21%	24.60%	-
YoY %	-14.90%	15.83%	-1.72%	-2.00%	1.19%	2.48%	-	-
Horiz. %	98.46%	115.69%	99.88%	101.63%	103.70%	102.48%	100.00%	-
Total Cost	188,320	200,845	183,920	157,027	62,828	70,999	57,654	21.78%
YoY %	-6.24%	9.20%	17.13%	149.93%	-11.51%	23.15%	-	-
Horiz. %	326.64%	348.36%	319.01%	272.36%	108.97%	123.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	216,849	203,573	184,117	145,828	130,724	123,425	113,241	11.42%
YoY %	6.52%	10.57%	26.26%	11.55%	5.91%	8.99%	-	-
Horiz. %	191.49%	179.77%	162.59%	128.78%	115.44%	108.99%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	9,957	8,851	7,264	6,133	5,320	5,237	4,470	14.26%
YoY %	12.50%	21.85%	18.44%	15.28%	1.58%	17.16%	-	-
Horiz. %	222.75%	198.01%	162.51%	137.20%	119.02%	117.16%	100.00%	-
Div Payout %	44.89%	43.00%	45.34%	35.18%	41.18%	32.90%	35.97%	-
YoY %	4.40%	-5.16%	28.88%	-14.57%	25.17%	-8.53%	-	-
Horiz. %	124.80%	119.54%	126.05%	97.80%	114.48%	91.47%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	216,849	203,573	184,117	145,828	130,724	123,425	113,241	11.42%
YoY %	6.52%	10.57%	26.26%	11.55%	5.91%	8.99%	-	-
Horiz. %	191.49%	179.77%	162.59%	128.78%	115.44%	108.99%	100.00%	-
NOSH	442,550	442,550	442,550	310,278	304,010	304,005	298,005	6.80%
YoY %	0.00%	0.00%	42.63%	2.06%	0.00%	2.01%	-	-
Horiz. %	148.50%	148.50%	148.50%	104.12%	102.02%	102.01%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	11.11%	9.68%	9.36%	10.82%	16.86%	19.30%	18.12%	-
YoY %	14.77%	3.42%	-13.49%	-35.82%	-12.64%	6.51%	-	-
Horiz. %	61.31%	53.42%	51.66%	59.71%	93.05%	106.51%	100.00%	-
ROE	10.23%	10.11%	8.70%	11.96%	9.88%	12.90%	10.97%	-
YoY %	1.19%	16.21%	-27.26%	21.05%	-23.41%	17.59%	-	-
Horiz. %	93.25%	92.16%	79.31%	109.02%	90.06%	117.59%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	47.87	50.25	48.49	56.75	24.86	29.23	23.63	12.47%
YoY %	-4.74%	3.63%	-14.56%	128.28%	-14.95%	23.70%	-	-
Horiz. %	202.58%	212.65%	205.21%	240.16%	105.21%	123.70%	100.00%	-
EPS	5.01	4.65	3.83	5.62	4.25	5.29	4.17	3.10%
YoY %	7.74%	21.41%	-31.85%	32.24%	-19.66%	26.86%	-	-
Horiz. %	120.14%	111.51%	91.85%	134.77%	101.92%	126.86%	100.00%	-
DPS	2.25	2.00	1.74	1.98	1.75	1.75	1.50	6.98%
YoY %	12.50%	14.94%	-12.12%	13.14%	0.00%	16.67%	-	-
Horiz. %	150.00%	133.33%	116.00%	132.00%	116.67%	116.67%	100.00%	-
NAPS	0.49	0.46	0.44	0.47	0.43	0.41	0.38	4.32%
YoY %	6.52%	4.55%	-6.38%	9.30%	4.88%	7.89%	-	-
Horiz. %	128.95%	121.05%	115.79%	123.68%	113.16%	107.89%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 310,278
RPS	47.87	50.25	45.85	39.79	17.08	19.88	15.91	20.13%
YoY %	-4.74%	9.60%	15.23%	132.96%	-14.08%	24.95%	-	-
Horiz. %	300.88%	315.84%	288.18%	250.09%	107.35%	124.95%	100.00%	-
EPS	5.01	4.65	3.62	3.94	2.92	3.60	2.81	10.10%
YoY %	7.74%	28.45%	-8.12%	34.93%	-18.89%	28.11%	-	-
Horiz. %	178.29%	165.48%	128.83%	140.21%	103.91%	128.11%	100.00%	-
DPS	2.25	2.00	1.64	1.39	1.20	1.18	1.01	14.26%
YoY %	12.50%	21.95%	17.99%	15.83%	1.69%	16.83%	-	-
Horiz. %	222.77%	198.02%	162.38%	137.62%	118.81%	116.83%	100.00%	-
NAPS	0.49	0.46	0.416	0.3295	0.2954	0.2789	0.2559	11.42%
YoY %	6.52%	10.58%	26.25%	11.54%	5.92%	8.99%	-	-
Horiz. %	191.48%	179.76%	162.56%	128.76%	115.44%	108.99%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	0.48	0.395	0.40	0.525	0.415	0.55	0.39	-
P/RPS	1.00	0.79	0.82	0.93	1.67	1.88	1.65	-8.00%
YoY %	26.58%	-3.66%	-11.83%	-44.31%	-11.17%	13.94%	-	-
Horiz. %	60.61%	47.88%	49.70%	56.36%	101.21%	113.94%	100.00%	-
P/EPS	9.58	8.49	10.44	9.34	9.77	10.40	9.35	0.40%
YoY %	12.84%	-18.68%	11.78%	-4.40%	-6.06%	11.23%	-	-
Horiz. %	102.46%	90.80%	111.66%	99.89%	104.49%	111.23%	100.00%	-
EY	10.44	11.78	9.57	10.70	10.24	9.62	10.69	-0.39%
YoY %	-11.38%	23.09%	-10.56%	4.49%	6.44%	-10.01%	-	-
Horiz. %	97.66%	110.20%	89.52%	100.09%	95.79%	89.99%	100.00%	-
DY	4.69	5.06	4.34	3.77	4.22	3.18	3.85	3.34%
YoY %	-7.31%	16.59%	15.12%	-10.66%	32.70%	-17.40%	-	-
Horiz. %	121.82%	131.43%	112.73%	97.92%	109.61%	82.60%	100.00%	-
P/NAPS	0.98	0.86	0.91	1.12	0.97	1.34	1.03	-0.82%
YoY %	13.95%	-5.49%	-18.75%	15.46%	-27.61%	30.10%	-	-
Horiz. %	95.15%	83.50%	88.35%	108.74%	94.17%	130.10%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	22/08/24	24/08/23	24/08/22	06/09/21	19/08/20	20/08/19	16/08/18	-
Price	0.445	0.41	0.40	0.54	0.415	0.525	0.415	-
P/RPS	0.93	0.82	0.82	0.95	1.67	1.80	1.76	-10.07%
YoY %	13.41%	0.00%	-13.68%	-43.11%	-7.22%	2.27%	-	-
Horiz. %	52.84%	46.59%	46.59%	53.98%	94.89%	102.27%	100.00%	-
P/EPS	8.88	8.81	10.44	9.61	9.77	9.93	9.95	-1.87%
YoY %	0.79%	-15.61%	8.64%	-1.64%	-1.61%	-0.20%	-	-
Horiz. %	89.25%	88.54%	104.92%	96.58%	98.19%	99.80%	100.00%	-
EY	11.26	11.34	9.57	10.41	10.24	10.07	10.05	1.91%
YoY %	-0.71%	18.50%	-8.07%	1.66%	1.69%	0.20%	-	-
Horiz. %	112.04%	112.84%	95.22%	103.58%	101.89%	100.20%	100.00%	-
DY	5.06	4.88	4.34	3.66	4.22	3.33	3.61	5.78%
YoY %	3.69%	12.44%	18.58%	-13.27%	26.73%	-7.76%	-	-
Horiz. %	140.17%	135.18%	120.22%	101.39%	116.90%	92.24%	100.00%	-
P/NAPS	0.91	0.89	0.91	1.15	0.97	1.28	1.09	-2.96%
YoY %	2.25%	-2.20%	-20.87%	18.56%	-24.22%	17.43%	-	-
Horiz. %	83.49%	81.65%	83.49%	105.50%	88.99%	117.43%	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