[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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 214,911 211,489 140,094 75,204 88,210 66,137 60,094 23.65%
PBT 28,409 26,739 22,289 17,980 22,559 15,468 17,388 8.52%
Tax -8,119 -6,529 -5,609 -4,527 -5,652 -3,804 -4,556 10.10%
NP 20,290 20,210 16,680 13,453 16,907 11,664 12,832 7.93%
-
NP to SH 19,199 16,743 16,118 13,497 15,842 11,335 12,706 7.11%
-
Tax Rate 28.58% 24.42% 25.16% 25.18% 25.05% 24.59% 26.20% -
Total Cost 194,621 191,279 123,414 61,751 71,303 54,473 47,262 26.59%
-
Net Worth 199,147 154,128 139,212 127,684 122,182 110,260 0 -
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 8,670 6,453 6,086 5,297 5,215 4,047 4,072 13.41%
Div Payout % 45.16% 38.55% 37.76% 39.25% 32.92% 35.71% 32.05% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 199,147 154,128 139,212 127,684 122,182 110,260 0 -
NOSH 442,550 374,778 310,205 304,010 298,005 298,005 152,687 19.39%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 9.44% 9.56% 11.91% 17.89% 19.17% 17.64% 21.35% -
ROE 9.64% 10.86% 11.58% 10.57% 12.97% 10.28% 0.00% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 48.56 61.75 45.28 24.74 29.60 22.19 39.36 3.56%
EPS 4.34 4.89 5.21 4.44 5.32 3.80 8.32 -10.27%
DPS 1.96 1.88 2.00 1.75 1.75 1.36 2.67 -5.01%
NAPS 0.45 0.45 0.45 0.42 0.41 0.37 0.00 -
Adjusted Per Share Value based on latest NOSH - 310,205
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 48.56 47.79 31.66 16.99 19.93 14.94 13.58 23.64%
EPS 4.34 3.78 3.64 3.05 3.58 2.56 2.87 7.13%
DPS 1.96 1.46 1.38 1.20 1.18 0.91 0.92 13.42%
NAPS 0.45 0.3483 0.3146 0.2885 0.2761 0.2491 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.445 0.43 0.615 0.34 0.62 0.36 1.50 -
P/RPS 0.92 0.70 1.36 1.37 2.09 1.62 3.81 -21.07%
P/EPS 10.26 8.80 11.80 7.66 11.66 9.46 18.03 -8.96%
EY 9.75 11.37 8.47 13.06 8.57 10.57 5.55 9.84%
DY 4.40 4.38 3.25 5.15 2.82 3.77 1.78 16.27%
P/NAPS 0.99 0.96 1.37 0.81 1.51 0.97 0.00 -
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 24/05/22 25/05/21 03/06/20 29/05/19 17/05/18 25/05/17 -
Price 0.41 0.435 0.565 0.39 0.59 0.43 0.805 -
P/RPS 0.84 0.70 1.25 1.58 1.99 1.94 2.05 -13.81%
P/EPS 9.45 8.90 10.84 8.78 11.10 11.30 9.67 -0.38%
EY 10.58 11.24 9.22 11.38 9.01 8.85 10.34 0.38%
DY 4.78 4.33 3.54 4.49 2.97 3.16 3.31 6.31%
P/NAPS 0.91 0.97 1.26 0.93 1.44 1.16 0.00 -

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
Post a Comment