[DANCO] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
24-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 128.13%
YoY- 35.09%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 49,083 211,768 160,096 104,884 50,012 212,008 150,978 -52.68%
PBT 6,403 29,871 21,510 13,367 5,931 26,913 17,529 -48.86%
Tax -1,645 -7,525 -5,397 -3,428 -1,561 -7,782 -4,505 -48.88%
NP 4,758 22,346 16,113 9,939 4,370 19,131 13,024 -48.86%
-
NP to SH 4,568 21,001 14,971 9,198 4,032 18,196 11,657 -46.41%
-
Tax Rate 25.69% 25.19% 25.09% 25.65% 26.32% 28.92% 25.70% -
Total Cost 44,325 189,422 143,983 94,945 45,642 192,877 137,954 -53.05%
-
Net Worth 212,424 212,424 207,998 203,573 199,147 199,147 194,722 5.96%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 9,957 3,319 3,319 - 8,851 3,319 -
Div Payout % - 47.41% 22.17% 36.09% - 48.64% 28.47% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 212,424 212,424 207,998 203,573 199,147 199,147 194,722 5.96%
NOSH 442,550 442,550 442,550 442,550 442,550 442,550 442,550 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 9.69% 10.55% 10.06% 9.48% 8.74% 9.02% 8.63% -
ROE 2.15% 9.89% 7.20% 4.52% 2.02% 9.14% 5.99% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 11.09 47.85 36.18 23.70 11.30 47.91 34.12 -52.69%
EPS 1.00 4.70 3.40 2.10 0.90 4.40 2.90 -50.79%
DPS 0.00 2.25 0.75 0.75 0.00 2.00 0.75 -
NAPS 0.48 0.48 0.47 0.46 0.45 0.45 0.44 5.96%
Adjusted Per Share Value based on latest NOSH - 442,550
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 10.60 45.73 34.57 22.65 10.80 45.78 32.60 -52.68%
EPS 0.99 4.53 3.23 1.99 0.87 3.93 2.52 -46.32%
DPS 0.00 2.15 0.72 0.72 0.00 1.91 0.72 -
NAPS 0.4587 0.4587 0.4491 0.4396 0.43 0.43 0.4205 5.96%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.44 0.435 0.415 0.395 0.445 0.395 0.37 -
P/RPS 3.97 0.91 1.15 1.67 3.94 0.82 1.08 137.99%
P/EPS 42.63 9.17 12.27 19.00 48.84 9.61 14.05 109.44%
EY 2.35 10.91 8.15 5.26 2.05 10.41 7.12 -52.20%
DY 0.00 5.17 1.81 1.90 0.00 5.06 2.03 -
P/NAPS 0.92 0.91 0.88 0.86 0.99 0.88 0.84 6.24%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 26/02/24 29/11/23 24/08/23 26/05/23 27/02/23 23/11/22 -
Price 0.505 0.47 0.425 0.41 0.41 0.41 0.39 -
P/RPS 4.55 0.98 1.17 1.73 3.63 0.86 1.14 151.40%
P/EPS 48.92 9.90 12.56 19.73 45.00 9.97 14.81 121.63%
EY 2.04 10.10 7.96 5.07 2.22 10.03 6.75 -54.93%
DY 0.00 4.79 1.76 1.83 0.00 4.88 1.92 -
P/NAPS 1.05 0.98 0.90 0.89 0.91 0.91 0.89 11.64%

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