[DANCO] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 5.86%
YoY- 39.61%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 83,352 91,424 104,328 79,923 77,152 75,310 71,180 11.08%
PBT 20,484 22,128 23,988 20,563 19,220 17,840 16,004 17.86%
Tax -4,617 -5,314 -5,888 -5,141 -4,578 -4,146 -3,844 12.98%
NP 15,866 16,814 18,100 15,422 14,641 13,694 12,160 19.38%
-
NP to SH 14,821 15,228 15,428 14,988 14,158 13,362 12,160 14.08%
-
Tax Rate 22.54% 24.01% 24.55% 25.00% 23.82% 23.24% 24.02% -
Total Cost 67,485 74,610 86,228 64,501 62,510 61,616 59,020 9.33%
-
Net Worth 124,643 123,425 122,182 119,202 113,241 113,241 110,260 8.50%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 3,040 4,515 - 5,215 2,980 4,470 - -
Div Payout % 20.51% 29.65% - 34.80% 21.05% 33.45% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 124,643 123,425 122,182 119,202 113,241 113,241 110,260 8.50%
NOSH 304,010 304,005 298,005 298,005 298,005 298,005 298,005 1.33%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 19.04% 18.39% 17.35% 19.30% 18.98% 18.18% 17.08% -
ROE 11.89% 12.34% 12.63% 12.57% 12.50% 11.80% 11.03% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 27.42 30.37 35.01 26.82 25.89 25.27 23.89 9.61%
EPS 4.93 5.00 5.20 5.00 4.80 4.40 4.00 14.93%
DPS 1.00 1.50 0.00 1.75 1.00 1.50 0.00 -
NAPS 0.41 0.41 0.41 0.40 0.38 0.38 0.37 7.07%
Adjusted Per Share Value based on latest NOSH - 298,005
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 18.83 20.66 23.57 18.06 17.43 17.02 16.08 11.08%
EPS 3.35 3.44 3.49 3.39 3.20 3.02 2.75 14.04%
DPS 0.69 1.02 0.00 1.18 0.67 1.01 0.00 -
NAPS 0.2816 0.2789 0.2761 0.2694 0.2559 0.2559 0.2491 8.51%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.49 0.55 0.62 0.45 0.54 0.39 0.36 -
P/RPS 1.79 1.81 1.77 1.68 2.09 1.54 1.51 11.99%
P/EPS 10.05 10.87 11.98 8.95 11.37 8.70 8.82 9.08%
EY 9.95 9.20 8.35 11.18 8.80 11.50 11.33 -8.28%
DY 2.04 2.73 0.00 3.89 1.85 3.85 0.00 -
P/NAPS 1.20 1.34 1.51 1.13 1.42 1.03 0.97 15.22%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 20/08/19 29/05/19 26/02/19 15/11/18 16/08/18 17/05/18 -
Price 0.515 0.525 0.59 0.49 0.46 0.415 0.43 -
P/RPS 1.88 1.73 1.69 1.83 1.78 1.64 1.80 2.93%
P/EPS 10.56 10.38 11.40 9.74 9.68 9.26 10.54 0.12%
EY 9.47 9.64 8.77 10.26 10.33 10.80 9.49 -0.14%
DY 1.94 2.86 0.00 3.57 2.17 3.61 0.00 -
P/NAPS 1.26 1.28 1.44 1.23 1.21 1.09 1.16 5.66%

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