[DANCO] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 1.5%
YoY- -19.67%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 75,310 71,180 62,953 60,824 60,396 58,444 60,000 16.40%
PBT 17,840 16,004 14,936 13,917 13,880 13,880 17,607 0.88%
Tax -4,146 -3,844 -3,714 -3,293 -3,250 -3,484 -4,577 -6.39%
NP 13,694 12,160 11,222 10,624 10,630 10,396 13,030 3.37%
-
NP to SH 13,362 12,160 10,736 10,213 10,062 9,772 12,849 2.65%
-
Tax Rate 23.24% 24.02% 24.87% 23.66% 23.41% 25.10% 26.00% -
Total Cost 61,616 59,020 51,731 50,200 49,766 48,048 46,970 19.89%
-
Net Worth 113,241 110,260 107,280 84,583 84,583 106,881 101,865 7.33%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 4,470 - 4,470 2,416 3,624 - 4,074 6.39%
Div Payout % 33.45% - 41.64% 23.66% 36.03% - 31.71% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 113,241 110,260 107,280 84,583 84,583 106,881 101,865 7.33%
NOSH 298,005 298,005 298,005 298,005 298,000 152,687 149,000 58.94%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 18.18% 17.08% 17.83% 17.47% 17.60% 17.79% 21.72% -
ROE 11.80% 11.03% 10.01% 12.07% 11.90% 9.14% 12.61% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 25.27 23.89 21.13 25.17 24.99 38.28 44.18 -31.16%
EPS 4.40 4.00 3.60 4.27 4.20 6.40 9.50 -40.22%
DPS 1.50 0.00 1.50 1.00 1.50 0.00 3.00 -37.08%
NAPS 0.38 0.37 0.36 0.35 0.35 0.70 0.75 -36.52%
Adjusted Per Share Value based on latest NOSH - 298,005
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 17.02 16.08 14.23 13.74 13.65 13.21 13.56 16.40%
EPS 3.02 2.75 2.43 2.31 2.27 2.21 2.90 2.74%
DPS 1.01 0.00 1.01 0.55 0.82 0.00 0.92 6.43%
NAPS 0.2559 0.2491 0.2424 0.1911 0.1911 0.2415 0.2302 7.33%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.39 0.36 0.425 0.575 0.665 1.50 1.49 -
P/RPS 1.54 1.51 2.01 2.28 2.66 3.92 3.37 -40.75%
P/EPS 8.70 8.82 11.80 13.61 15.97 23.44 15.75 -32.75%
EY 11.50 11.33 8.48 7.35 6.26 4.27 6.35 48.73%
DY 3.85 0.00 3.53 1.74 2.26 0.00 2.01 54.41%
P/NAPS 1.03 0.97 1.18 1.64 1.90 2.14 1.99 -35.61%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 17/05/18 13/02/18 23/11/17 17/08/17 25/05/17 23/02/17 -
Price 0.415 0.43 0.415 0.46 0.575 0.805 1.44 -
P/RPS 1.64 1.80 1.96 1.83 2.30 2.10 3.26 -36.82%
P/EPS 9.26 10.54 11.52 10.88 13.81 12.58 15.22 -28.26%
EY 10.80 9.49 8.68 9.19 7.24 7.95 6.57 39.41%
DY 3.61 0.00 3.61 2.17 2.61 0.00 2.08 44.56%
P/NAPS 1.09 1.16 1.15 1.31 1.64 1.15 1.92 -31.50%

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