[DANCO] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 90.0%
YoY- 7.3%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 96,998 41,011 118,772 76,394 39,686 19,689 80,873 12.89%
PBT 11,574 4,261 22,075 15,595 8,241 4,047 19,930 -30.41%
Tax -2,907 -1,143 -5,549 -3,689 -2,105 -1,083 -4,916 -29.57%
NP 8,667 3,118 16,526 11,906 6,136 2,964 15,014 -30.69%
-
NP to SH 7,374 2,876 16,341 11,928 6,278 3,099 14,256 -35.58%
-
Tax Rate 25.12% 26.82% 25.14% 23.66% 25.54% 26.76% 24.67% -
Total Cost 88,331 37,893 102,246 64,488 33,550 16,725 65,859 21.63%
-
Net Worth 145,828 139,212 140,076 133,764 130,724 127,684 127,684 9.27%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 2,327 - 6,090 2,280 2,280 - 5,320 -42.40%
Div Payout % 31.56% - 37.27% 19.12% 36.32% - 37.32% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 145,828 139,212 140,076 133,764 130,724 127,684 127,684 9.27%
NOSH 310,278 310,205 309,100 304,010 304,010 304,010 304,010 1.37%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 8.94% 7.60% 13.91% 15.58% 15.46% 15.05% 18.56% -
ROE 5.06% 2.07% 11.67% 8.92% 4.80% 2.43% 11.17% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 31.26 13.26 39.00 25.13 13.05 6.48 26.60 11.37%
EPS 2.40 0.90 5.40 3.90 2.10 1.00 4.70 -36.13%
DPS 0.75 0.00 2.00 0.75 0.75 0.00 1.75 -43.18%
NAPS 0.47 0.45 0.46 0.44 0.43 0.42 0.42 7.79%
Adjusted Per Share Value based on latest NOSH - 304,010
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 21.92 9.27 26.84 17.26 8.97 4.45 18.27 12.92%
EPS 1.67 0.65 3.69 2.70 1.42 0.70 3.22 -35.47%
DPS 0.53 0.00 1.38 0.52 0.52 0.00 1.20 -42.03%
NAPS 0.3295 0.3146 0.3165 0.3023 0.2954 0.2885 0.2885 9.27%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.525 0.615 0.63 0.55 0.415 0.34 0.505 -
P/RPS 1.68 4.64 1.62 2.19 3.18 5.25 1.90 -7.88%
P/EPS 22.09 66.15 11.74 14.02 20.10 33.35 10.77 61.50%
EY 4.53 1.51 8.52 7.13 4.98 3.00 9.29 -38.07%
DY 1.43 0.00 3.17 1.36 1.81 0.00 3.47 -44.65%
P/NAPS 1.12 1.37 1.37 1.25 0.97 0.81 1.20 -4.49%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 06/09/21 25/05/21 05/03/21 23/11/20 19/08/20 03/06/20 27/02/20 -
Price 0.54 0.565 0.675 0.625 0.415 0.39 0.485 -
P/RPS 1.73 4.26 1.73 2.49 3.18 6.02 1.82 -3.32%
P/EPS 22.72 60.78 12.58 15.93 20.10 38.26 10.34 69.09%
EY 4.40 1.65 7.95 6.28 4.98 2.61 9.67 -40.86%
DY 1.39 0.00 2.96 1.20 1.81 0.00 3.61 -47.10%
P/NAPS 1.15 1.26 1.47 1.42 0.97 0.93 1.15 0.00%

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