[DANCO] QoQ Annualized 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- 28.2%
YoY- 17.46%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 188,436 205,391 188,200 193,996 164,044 118,772 101,858 50.75%
PBT 17,740 26,565 23,816 23,148 17,044 22,075 20,793 -10.05%
Tax -4,896 -6,448 -6,113 -5,814 -4,572 -5,549 -4,918 -0.29%
NP 12,844 20,117 17,702 17,334 12,472 16,526 15,874 -13.17%
-
NP to SH 12,116 16,590 14,716 14,748 11,504 16,341 15,904 -16.60%
-
Tax Rate 27.60% 24.27% 25.67% 25.12% 26.82% 25.14% 23.65% -
Total Cost 175,592 185,274 170,497 176,662 151,572 102,246 85,984 61.03%
-
Net Worth 154,128 155,159 147,016 145,828 139,212 140,076 133,764 9.91%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 6,602 3,196 4,654 - 6,090 3,040 -
Div Payout % - 39.80% 21.72% 31.56% - 37.27% 19.12% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 154,128 155,159 147,016 145,828 139,212 140,076 133,764 9.91%
NOSH 374,778 332,133 326,807 310,278 310,205 309,100 304,010 14.98%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 6.82% 9.79% 9.41% 8.94% 7.60% 13.91% 15.58% -
ROE 7.86% 10.69% 10.01% 10.11% 8.26% 11.67% 11.89% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 55.02 62.22 58.89 62.52 53.03 39.00 33.51 39.21%
EPS 3.60 5.20 4.67 4.80 3.60 5.40 5.20 -21.75%
DPS 0.00 2.00 1.00 1.50 0.00 2.00 1.00 -
NAPS 0.45 0.47 0.46 0.47 0.45 0.46 0.44 1.51%
Adjusted Per Share Value based on latest NOSH - 310,278
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 42.58 46.41 42.53 43.84 37.07 26.84 23.02 50.74%
EPS 2.74 3.75 3.33 3.33 2.60 3.69 3.59 -16.49%
DPS 0.00 1.49 0.72 1.05 0.00 1.38 0.69 -
NAPS 0.3483 0.3506 0.3322 0.3295 0.3146 0.3165 0.3023 9.91%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.43 0.54 0.615 0.525 0.615 0.63 0.55 -
P/RPS 0.78 0.87 1.04 0.84 1.16 1.62 1.64 -39.09%
P/EPS 12.16 10.75 13.36 11.05 16.54 11.74 10.51 10.21%
EY 8.23 9.31 7.49 9.05 6.05 8.52 9.51 -9.19%
DY 0.00 3.70 1.63 2.86 0.00 3.17 1.82 -
P/NAPS 0.96 1.15 1.34 1.12 1.37 1.37 1.25 -16.14%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 25/02/22 18/11/21 06/09/21 25/05/21 05/03/21 23/11/20 -
Price 0.435 0.60 0.57 0.54 0.565 0.675 0.625 -
P/RPS 0.79 0.96 0.97 0.86 1.07 1.73 1.87 -43.72%
P/EPS 12.30 11.94 12.38 11.36 15.19 12.58 11.95 1.94%
EY 8.13 8.38 8.08 8.80 6.58 7.95 8.37 -1.92%
DY 0.00 3.33 1.75 2.78 0.00 2.96 1.60 -
P/NAPS 0.97 1.28 1.24 1.15 1.26 1.47 1.42 -22.45%

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