[DANCO] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -23.95%
YoY- -10.9%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 62,953 60,824 60,396 58,444 60,000 61,310 65,408 -2.51%
PBT 14,936 13,917 13,880 13,880 17,607 16,934 19,216 -15.42%
Tax -3,714 -3,293 -3,250 -3,484 -4,577 -4,070 -4,856 -16.32%
NP 11,222 10,624 10,630 10,396 13,030 12,864 14,360 -15.11%
-
NP to SH 10,736 10,213 10,062 9,772 12,849 12,714 14,142 -16.73%
-
Tax Rate 24.87% 23.66% 23.41% 25.10% 26.00% 24.03% 25.27% -
Total Cost 51,731 50,200 49,766 48,048 46,970 48,446 51,048 0.88%
-
Net Worth 107,280 84,583 84,583 106,881 101,865 100,409 80,634 20.90%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 4,470 2,416 3,624 - 4,074 2,713 - -
Div Payout % 41.64% 23.66% 36.03% - 31.71% 21.34% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 107,280 84,583 84,583 106,881 101,865 100,409 80,634 20.90%
NOSH 298,005 298,005 298,000 152,687 149,000 149,000 124,052 79.08%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 17.83% 17.47% 17.60% 17.79% 21.72% 20.98% 21.95% -
ROE 10.01% 12.07% 11.90% 9.14% 12.61% 12.66% 17.54% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 21.13 25.17 24.99 38.28 44.18 45.18 52.73 -45.55%
EPS 3.60 4.27 4.20 6.40 9.50 9.33 11.40 -53.52%
DPS 1.50 1.00 1.50 0.00 3.00 2.00 0.00 -
NAPS 0.36 0.35 0.35 0.70 0.75 0.74 0.65 -32.48%
Adjusted Per Share Value based on latest NOSH - 152,687
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 13.59 13.13 13.04 12.62 12.96 13.24 14.12 -2.51%
EPS 2.32 2.21 2.17 2.11 2.77 2.75 3.05 -16.63%
DPS 0.97 0.52 0.78 0.00 0.88 0.59 0.00 -
NAPS 0.2317 0.1826 0.1826 0.2308 0.22 0.2168 0.1741 20.92%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 - -
Price 0.425 0.575 0.665 1.50 1.49 1.30 0.00 -
P/RPS 2.01 2.28 2.66 3.92 3.37 2.88 0.00 -
P/EPS 11.80 13.61 15.97 23.44 15.75 13.87 0.00 -
EY 8.48 7.35 6.26 4.27 6.35 7.21 0.00 -
DY 3.53 1.74 2.26 0.00 2.01 1.54 0.00 -
P/NAPS 1.18 1.64 1.90 2.14 1.99 1.76 0.00 -
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 23/11/17 17/08/17 25/05/17 23/02/17 23/11/16 26/08/16 -
Price 0.415 0.46 0.575 0.805 1.44 1.41 1.22 -
P/RPS 1.96 1.83 2.30 2.10 3.26 3.12 2.31 -10.34%
P/EPS 11.52 10.88 13.81 12.58 15.22 15.05 10.70 5.03%
EY 8.68 9.19 7.24 7.95 6.57 6.65 9.34 -4.75%
DY 3.61 2.17 2.61 0.00 2.08 1.42 0.00 -
P/NAPS 1.15 1.31 1.64 1.15 1.92 1.91 1.88 -27.87%

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