[DANCO] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -26.97%
YoY- 5.32%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 212,008 201,304 189,046 188,436 205,391 188,200 193,996 6.08%
PBT 26,913 23,372 20,386 17,740 26,565 23,816 23,148 10.53%
Tax -7,782 -6,006 -5,294 -4,896 -6,448 -6,113 -5,814 21.38%
NP 19,131 17,365 15,092 12,844 20,117 17,702 17,334 6.77%
-
NP to SH 18,196 15,542 13,618 12,116 16,590 14,716 14,748 14.99%
-
Tax Rate 28.92% 25.70% 25.97% 27.60% 24.27% 25.67% 25.12% -
Total Cost 192,877 183,938 173,954 175,592 185,274 170,497 176,662 6.01%
-
Net Worth 199,147 194,722 184,117 154,128 155,159 147,016 145,828 23.01%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 8,851 4,425 6,276 - 6,602 3,196 4,654 53.32%
Div Payout % 48.64% 28.47% 46.09% - 39.80% 21.72% 31.56% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 199,147 194,722 184,117 154,128 155,159 147,016 145,828 23.01%
NOSH 442,550 442,550 442,550 374,778 332,133 326,807 310,278 26.62%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 9.02% 8.63% 7.98% 6.82% 9.79% 9.41% 8.94% -
ROE 9.14% 7.98% 7.40% 7.86% 10.69% 10.01% 10.11% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 47.91 45.49 45.18 55.02 62.22 58.89 62.52 -16.21%
EPS 4.40 3.87 3.60 3.60 5.20 4.67 4.80 -5.62%
DPS 2.00 1.00 1.50 0.00 2.00 1.00 1.50 21.07%
NAPS 0.45 0.44 0.44 0.45 0.47 0.46 0.47 -2.84%
Adjusted Per Share Value based on latest NOSH - 374,778
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 47.91 45.49 42.72 42.58 46.41 42.53 43.84 6.08%
EPS 4.40 3.87 3.08 2.74 3.75 3.33 3.33 20.35%
DPS 2.00 1.00 1.42 0.00 1.49 0.72 1.05 53.47%
NAPS 0.45 0.44 0.416 0.3483 0.3506 0.3322 0.3295 23.02%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.395 0.37 0.40 0.43 0.54 0.615 0.525 -
P/RPS 0.82 0.81 0.89 0.78 0.87 1.04 0.84 -1.58%
P/EPS 9.61 10.54 12.29 12.16 10.75 13.36 11.05 -8.86%
EY 10.41 9.49 8.14 8.23 9.31 7.49 9.05 9.75%
DY 5.06 2.70 3.75 0.00 3.70 1.63 2.86 46.12%
P/NAPS 0.88 0.84 0.91 0.96 1.15 1.34 1.12 -14.81%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 23/11/22 24/08/22 24/05/22 25/02/22 18/11/21 06/09/21 -
Price 0.41 0.39 0.40 0.435 0.60 0.57 0.54 -
P/RPS 0.86 0.86 0.89 0.79 0.96 0.97 0.86 0.00%
P/EPS 9.97 11.10 12.29 12.30 11.94 12.38 11.36 -8.31%
EY 10.03 9.01 8.14 8.13 8.38 8.08 8.80 9.08%
DY 4.88 2.56 3.75 0.00 3.33 1.75 2.78 45.36%
P/NAPS 0.91 0.89 0.91 0.97 1.28 1.24 1.15 -14.41%

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