[DANCO] QoQ Annualized Quarter Result on 31-Dec-2023 [#4]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 5.21%
YoY- 15.42%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 215,357 209,932 196,332 211,768 213,461 209,768 200,048 5.02%
PBT 29,060 29,092 25,612 29,871 28,680 26,734 23,724 14.44%
Tax -7,328 -6,846 -6,580 -7,525 -7,196 -6,856 -6,244 11.22%
NP 21,732 22,246 19,032 22,346 21,484 19,878 17,480 15.57%
-
NP to SH 20,016 20,762 18,272 21,001 19,961 18,396 16,128 15.44%
-
Tax Rate 25.22% 23.53% 25.69% 25.19% 25.09% 25.65% 26.32% -
Total Cost 193,625 187,686 177,300 189,422 191,977 189,890 182,568 3.98%
-
Net Worth 216,349 216,849 212,424 212,424 207,998 203,573 199,147 5.66%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 4,415 6,638 - 9,957 4,425 6,638 - -
Div Payout % 22.06% 31.97% - 47.41% 22.17% 36.09% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 216,349 216,849 212,424 212,424 207,998 203,573 199,147 5.66%
NOSH 441,529 442,550 442,550 442,550 442,550 442,550 442,550 -0.15%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 10.09% 10.60% 9.69% 10.55% 10.06% 9.48% 8.74% -
ROE 9.25% 9.57% 8.60% 9.89% 9.60% 9.04% 8.10% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 48.78 47.44 44.36 47.85 48.23 47.40 45.20 5.19%
EPS 4.53 4.60 4.00 4.70 4.53 4.20 3.60 16.50%
DPS 1.00 1.50 0.00 2.25 1.00 1.50 0.00 -
NAPS 0.49 0.49 0.48 0.48 0.47 0.46 0.45 5.82%
Adjusted Per Share Value based on latest NOSH - 442,550
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 46.50 45.33 42.40 45.73 46.09 45.30 43.20 5.01%
EPS 4.32 4.48 3.95 4.53 4.31 3.97 3.48 15.46%
DPS 0.95 1.43 0.00 2.15 0.96 1.43 0.00 -
NAPS 0.4672 0.4683 0.4587 0.4587 0.4491 0.4396 0.43 5.67%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.445 0.48 0.44 0.435 0.415 0.395 0.445 -
P/RPS 0.91 1.01 0.99 0.91 0.86 0.83 0.98 -4.80%
P/EPS 9.82 10.23 10.66 9.17 9.20 9.50 12.21 -13.48%
EY 10.19 9.77 9.38 10.91 10.87 10.52 8.19 15.63%
DY 2.25 3.13 0.00 5.17 2.41 3.80 0.00 -
P/NAPS 0.91 0.98 0.92 0.91 0.88 0.86 0.99 -5.44%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 22/08/24 30/05/24 26/02/24 29/11/23 24/08/23 26/05/23 -
Price 0.44 0.445 0.505 0.47 0.425 0.41 0.41 -
P/RPS 0.90 0.94 1.14 0.98 0.88 0.86 0.91 -0.73%
P/EPS 9.71 9.49 12.23 9.90 9.42 9.86 11.25 -9.32%
EY 10.30 10.54 8.18 10.10 10.61 10.14 8.89 10.28%
DY 2.27 3.37 0.00 4.79 2.35 3.66 0.00 -
P/NAPS 0.90 0.91 1.05 0.98 0.90 0.89 0.91 -0.73%

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