[DANCO] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 14.13%
YoY- 5.62%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 209,768 200,048 212,008 201,304 189,046 188,436 205,391 1.41%
PBT 26,734 23,724 26,913 23,372 20,386 17,740 26,565 0.42%
Tax -6,856 -6,244 -7,782 -6,006 -5,294 -4,896 -6,448 4.18%
NP 19,878 17,480 19,131 17,365 15,092 12,844 20,117 -0.79%
-
NP to SH 18,396 16,128 18,196 15,542 13,618 12,116 16,590 7.15%
-
Tax Rate 25.65% 26.32% 28.92% 25.70% 25.97% 27.60% 24.27% -
Total Cost 189,890 182,568 192,877 183,938 173,954 175,592 185,274 1.65%
-
Net Worth 203,573 199,147 199,147 194,722 184,117 154,128 155,159 19.90%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 6,638 - 8,851 4,425 6,276 - 6,602 0.36%
Div Payout % 36.09% - 48.64% 28.47% 46.09% - 39.80% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 203,573 199,147 199,147 194,722 184,117 154,128 155,159 19.90%
NOSH 442,550 442,550 442,550 442,550 442,550 374,778 332,133 21.15%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.48% 8.74% 9.02% 8.63% 7.98% 6.82% 9.79% -
ROE 9.04% 8.10% 9.14% 7.98% 7.40% 7.86% 10.69% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 47.40 45.20 47.91 45.49 45.18 55.02 62.22 -16.62%
EPS 4.20 3.60 4.40 3.87 3.60 3.60 5.20 -13.30%
DPS 1.50 0.00 2.00 1.00 1.50 0.00 2.00 -17.49%
NAPS 0.46 0.45 0.45 0.44 0.44 0.45 0.47 -1.42%
Adjusted Per Share Value based on latest NOSH - 442,550
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 47.40 45.20 47.91 45.49 42.72 42.58 46.41 1.42%
EPS 4.20 3.60 4.40 3.87 3.08 2.74 3.75 7.87%
DPS 1.50 0.00 2.00 1.00 1.42 0.00 1.49 0.44%
NAPS 0.46 0.45 0.45 0.44 0.416 0.3483 0.3506 19.90%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.395 0.445 0.395 0.37 0.40 0.43 0.54 -
P/RPS 0.83 0.98 0.82 0.81 0.89 0.78 0.87 -3.09%
P/EPS 9.50 12.21 9.61 10.54 12.29 12.16 10.75 -7.93%
EY 10.52 8.19 10.41 9.49 8.14 8.23 9.31 8.51%
DY 3.80 0.00 5.06 2.70 3.75 0.00 3.70 1.79%
P/NAPS 0.86 0.99 0.88 0.84 0.91 0.96 1.15 -17.65%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 26/05/23 27/02/23 23/11/22 24/08/22 24/05/22 25/02/22 -
Price 0.41 0.41 0.41 0.39 0.40 0.435 0.60 -
P/RPS 0.86 0.91 0.86 0.86 0.89 0.79 0.96 -7.08%
P/EPS 9.86 11.25 9.97 11.10 12.29 12.30 11.94 -12.01%
EY 10.14 8.89 10.03 9.01 8.14 8.13 8.38 13.59%
DY 3.66 0.00 4.88 2.56 3.75 0.00 3.33 6.52%
P/NAPS 0.89 0.91 0.91 0.89 0.91 0.97 1.28 -21.56%

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