[DANCO] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 71.2%
YoY- 5.62%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 104,884 50,012 212,008 150,978 94,523 47,109 205,391 -36.19%
PBT 13,367 5,931 26,913 17,529 10,193 4,435 26,565 -36.81%
Tax -3,428 -1,561 -7,782 -4,505 -2,647 -1,224 -6,448 -34.44%
NP 9,939 4,370 19,131 13,024 7,546 3,211 20,117 -37.58%
-
NP to SH 9,198 4,032 18,196 11,657 6,809 3,029 16,590 -32.58%
-
Tax Rate 25.65% 26.32% 28.92% 25.70% 25.97% 27.60% 24.27% -
Total Cost 94,945 45,642 192,877 137,954 86,977 43,898 185,274 -36.04%
-
Net Worth 203,573 199,147 199,147 194,722 184,117 154,128 155,159 19.90%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 3,319 - 8,851 3,319 3,138 - 6,602 -36.85%
Div Payout % 36.09% - 48.64% 28.47% 46.09% - 39.80% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 203,573 199,147 199,147 194,722 184,117 154,128 155,159 19.90%
NOSH 442,550 442,550 442,550 442,550 442,550 374,778 332,133 21.15%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 9.48% 8.74% 9.02% 8.63% 7.98% 6.82% 9.79% -
ROE 4.52% 2.02% 9.14% 5.99% 3.70% 1.97% 10.69% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 23.70 11.30 47.91 34.12 22.59 13.75 62.22 -47.54%
EPS 2.10 0.90 4.40 2.90 1.80 0.90 5.20 -45.45%
DPS 0.75 0.00 2.00 0.75 0.75 0.00 2.00 -48.09%
NAPS 0.46 0.45 0.45 0.44 0.44 0.45 0.47 -1.42%
Adjusted Per Share Value based on latest NOSH - 442,550
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 23.70 11.30 47.91 34.12 21.36 10.64 46.41 -36.18%
EPS 2.10 0.90 4.40 2.90 1.54 0.68 3.75 -32.13%
DPS 0.75 0.00 2.00 0.75 0.71 0.00 1.49 -36.80%
NAPS 0.46 0.45 0.45 0.44 0.416 0.3483 0.3506 19.90%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.395 0.445 0.395 0.37 0.40 0.43 0.54 -
P/RPS 1.67 3.94 0.82 1.08 1.77 3.13 0.87 54.63%
P/EPS 19.00 48.84 9.61 14.05 24.58 48.62 10.75 46.33%
EY 5.26 2.05 10.41 7.12 4.07 2.06 9.31 -31.72%
DY 1.90 0.00 5.06 2.03 1.87 0.00 3.70 -35.95%
P/NAPS 0.86 0.99 0.88 0.84 0.91 0.96 1.15 -17.65%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 26/05/23 27/02/23 23/11/22 24/08/22 24/05/22 25/02/22 -
Price 0.41 0.41 0.41 0.39 0.40 0.435 0.60 -
P/RPS 1.73 3.63 0.86 1.14 1.77 3.16 0.96 48.24%
P/EPS 19.73 45.00 9.97 14.81 24.58 49.19 11.94 39.89%
EY 5.07 2.22 10.03 6.75 4.07 2.03 8.38 -28.53%
DY 1.83 0.00 4.88 1.92 1.87 0.00 3.33 -32.98%
P/NAPS 0.89 0.91 0.91 0.89 0.91 0.97 1.28 -21.56%

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