[DANCO] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -10.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 60,396 58,444 60,000 61,310 65,408 58,068 68,253 -7.83%
PBT 13,880 13,880 17,607 16,934 19,216 14,756 15,348 -6.48%
Tax -3,250 -3,484 -4,577 -4,070 -4,856 -3,568 -4,138 -14.88%
NP 10,630 10,396 13,030 12,864 14,360 11,188 11,210 -3.48%
-
NP to SH 10,062 9,772 12,849 12,714 14,142 10,968 10,987 -5.69%
-
Tax Rate 23.41% 25.10% 26.00% 24.03% 25.27% 24.18% 26.96% -
Total Cost 49,766 48,048 46,970 48,446 51,048 46,880 57,043 -8.70%
-
Net Worth 84,583 106,881 101,865 100,409 80,634 76,028 73,662 9.66%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 3,624 - 4,074 2,713 - - 4,095 -7.82%
Div Payout % 36.03% - 31.71% 21.34% - - 37.27% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 84,583 106,881 101,865 100,409 80,634 76,028 73,662 9.66%
NOSH 298,000 152,687 149,000 149,000 124,052 124,636 124,852 78.69%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 17.60% 17.79% 21.72% 20.98% 21.95% 19.27% 16.42% -
ROE 11.90% 9.14% 12.61% 12.66% 17.54% 14.43% 14.92% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 24.99 38.28 44.18 45.18 52.73 46.59 54.67 -40.68%
EPS 4.20 6.40 9.50 9.33 11.40 8.80 8.80 -38.95%
DPS 1.50 0.00 3.00 2.00 0.00 0.00 3.28 -40.67%
NAPS 0.35 0.70 0.75 0.74 0.65 0.61 0.59 -29.42%
Adjusted Per Share Value based on latest NOSH - 149,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.04 12.62 12.96 13.24 14.12 12.54 14.74 -7.85%
EPS 2.17 2.11 2.77 2.75 3.05 2.37 2.37 -5.71%
DPS 0.78 0.00 0.88 0.59 0.00 0.00 0.88 -7.73%
NAPS 0.1826 0.2308 0.22 0.2168 0.1741 0.1642 0.1591 9.62%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 - - - -
Price 0.665 1.50 1.49 1.30 0.00 0.00 0.00 -
P/RPS 2.66 3.92 3.37 2.88 0.00 0.00 0.00 -
P/EPS 15.97 23.44 15.75 13.87 0.00 0.00 0.00 -
EY 6.26 4.27 6.35 7.21 0.00 0.00 0.00 -
DY 2.26 0.00 2.01 1.54 0.00 0.00 0.00 -
P/NAPS 1.90 2.14 1.99 1.76 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 25/05/17 23/02/17 23/11/16 26/08/16 23/06/16 - -
Price 0.575 0.805 1.44 1.41 1.22 0.00 0.00 -
P/RPS 2.30 2.10 3.26 3.12 2.31 0.00 0.00 -
P/EPS 13.81 12.58 15.22 15.05 10.70 0.00 0.00 -
EY 7.24 7.95 6.57 6.65 9.34 0.00 0.00 -
DY 2.61 0.00 2.08 1.42 0.00 0.00 0.00 -
P/NAPS 1.64 1.15 1.92 1.91 1.88 0.00 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