[DANCO] YoY TTM 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- -1.36%
YoY- 19.42%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 210,839 214,911 211,489 140,094 75,204 88,210 66,137 21.29%
PBT 30,343 28,409 26,739 22,289 17,980 22,559 15,468 11.87%
Tax -7,609 -8,119 -6,529 -5,609 -4,527 -5,652 -3,804 12.23%
NP 22,734 20,290 20,210 16,680 13,453 16,907 11,664 11.75%
-
NP to SH 21,537 19,199 16,743 16,118 13,497 15,842 11,335 11.28%
-
Tax Rate 25.08% 28.58% 24.42% 25.16% 25.18% 25.05% 24.59% -
Total Cost 188,105 194,621 191,279 123,414 61,751 71,303 54,473 22.91%
-
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 9,957 8,670 6,453 6,086 5,297 5,215 4,047 16.17%
Div Payout % 46.23% 45.16% 38.55% 37.76% 39.25% 32.92% 35.71% -
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 10.78% 9.44% 9.56% 11.91% 17.89% 19.17% 17.64% -
ROE 10.14% 9.64% 10.86% 11.58% 10.57% 12.97% 10.28% -
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 47.64 48.56 61.75 45.28 24.74 29.60 22.19 13.56%
EPS 4.87 4.34 4.89 5.21 4.44 5.32 3.80 4.21%
DPS 2.25 1.96 1.88 2.00 1.75 1.75 1.36 8.74%
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 47.64 48.56 47.79 31.66 16.99 19.93 14.94 21.29%
EPS 4.87 4.34 3.78 3.64 3.05 3.58 2.56 11.30%
DPS 2.25 1.96 1.46 1.38 1.20 1.18 0.91 16.26%
NAPS 0.48 0.45 0.3483 0.3146 0.2885 0.2761 0.2491 11.54%
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 0.92 0.92 0.70 1.36 1.37 2.09 1.62 -8.99%
P/EPS 9.04 10.26 8.80 11.80 7.66 11.66 9.46 -0.75%
EY 11.06 9.75 11.37 8.47 13.06 8.57 10.57 0.75%
DY 5.11 4.40 4.38 3.25 5.15 2.82 3.77 5.19%
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 1.06 0.84 0.70 1.25 1.58 1.99 1.94 -9.57%
P/EPS 10.38 9.45 8.90 10.84 8.78 11.10 11.30 -1.40%
EY 9.64 10.58 11.24 9.22 11.38 9.01 8.85 1.43%
DY 4.46 4.78 4.33 3.54 4.49 2.97 3.16 5.90%
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