[DANCO] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 62.76%
YoY- 28.43%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 104,966 49,083 211,768 160,096 104,884 50,012 212,008 -37.44%
PBT 14,546 6,403 29,871 21,510 13,367 5,931 26,913 -33.67%
Tax -3,423 -1,645 -7,525 -5,397 -3,428 -1,561 -7,782 -42.19%
NP 11,123 4,758 22,346 16,113 9,939 4,370 19,131 -30.36%
-
NP to SH 10,381 4,568 21,001 14,971 9,198 4,032 18,196 -31.23%
-
Tax Rate 23.53% 25.69% 25.19% 25.09% 25.65% 26.32% 28.92% -
Total Cost 93,843 44,325 189,422 143,983 94,945 45,642 192,877 -38.16%
-
Net Worth 216,849 212,424 212,424 207,998 203,573 199,147 199,147 5.84%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 3,319 - 9,957 3,319 3,319 - 8,851 -48.03%
Div Payout % 31.97% - 47.41% 22.17% 36.09% - 48.64% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 216,849 212,424 212,424 207,998 203,573 199,147 199,147 5.84%
NOSH 442,550 442,550 442,550 442,550 442,550 442,550 442,550 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 10.60% 9.69% 10.55% 10.06% 9.48% 8.74% 9.02% -
ROE 4.79% 2.15% 9.89% 7.20% 4.52% 2.02% 9.14% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 23.72 11.09 47.85 36.18 23.70 11.30 47.91 -37.44%
EPS 2.30 1.00 4.70 3.40 2.10 0.90 4.40 -35.13%
DPS 0.75 0.00 2.25 0.75 0.75 0.00 2.00 -48.02%
NAPS 0.49 0.48 0.48 0.47 0.46 0.45 0.45 5.84%
Adjusted Per Share Value based on latest NOSH - 442,550
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 22.67 10.60 45.73 34.57 22.65 10.80 45.78 -37.43%
EPS 2.24 0.99 4.53 3.23 1.99 0.87 3.93 -31.27%
DPS 0.72 0.00 2.15 0.72 0.72 0.00 1.91 -47.84%
NAPS 0.4683 0.4587 0.4587 0.4491 0.4396 0.43 0.43 5.85%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.48 0.44 0.435 0.415 0.395 0.445 0.395 -
P/RPS 2.02 3.97 0.91 1.15 1.67 3.94 0.82 82.50%
P/EPS 20.46 42.63 9.17 12.27 19.00 48.84 9.61 65.57%
EY 4.89 2.35 10.91 8.15 5.26 2.05 10.41 -39.59%
DY 1.56 0.00 5.17 1.81 1.90 0.00 5.06 -54.39%
P/NAPS 0.98 0.92 0.91 0.88 0.86 0.99 0.88 7.44%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 30/05/24 26/02/24 29/11/23 24/08/23 26/05/23 27/02/23 -
Price 0.445 0.505 0.47 0.425 0.41 0.41 0.41 -
P/RPS 1.88 4.55 0.98 1.17 1.73 3.63 0.86 68.51%
P/EPS 18.97 48.92 9.90 12.56 19.73 45.00 9.97 53.60%
EY 5.27 2.04 10.10 7.96 5.07 2.22 10.03 -34.91%
DY 1.69 0.00 4.79 1.76 1.83 0.00 4.88 -50.71%
P/NAPS 0.91 1.05 0.98 0.90 0.89 0.91 0.91 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