[DANCO] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 34.74%
YoY- 16.95%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 45,618 30,198 14,611 60,000 45,983 32,704 14,517 114.38%
PBT 10,438 6,940 3,470 17,607 12,701 9,608 3,689 99.92%
Tax -2,470 -1,625 -871 -4,577 -3,053 -2,428 -892 97.06%
NP 7,968 5,315 2,599 13,030 9,648 7,180 2,797 100.82%
-
NP to SH 7,660 5,031 2,443 12,849 9,536 7,071 2,742 98.23%
-
Tax Rate 23.66% 23.41% 25.10% 26.00% 24.04% 25.27% 24.18% -
Total Cost 37,650 24,883 12,012 46,970 36,335 25,524 11,720 117.56%
-
Net Worth 84,583 84,583 106,881 101,865 100,409 80,634 76,028 7.36%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 1,812 1,812 - 4,074 2,035 - - -
Div Payout % 23.66% 36.03% - 31.71% 21.34% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 84,583 84,583 106,881 101,865 100,409 80,634 76,028 7.36%
NOSH 298,005 298,000 152,687 149,000 149,000 124,052 124,636 78.71%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 17.47% 17.60% 17.79% 21.72% 20.98% 21.95% 19.27% -
ROE 9.06% 5.95% 2.29% 12.61% 9.50% 8.77% 3.61% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 18.88 12.50 9.57 44.18 33.89 26.36 11.65 37.92%
EPS 3.20 2.10 1.60 9.50 7.00 5.70 2.20 28.34%
DPS 0.75 0.75 0.00 3.00 1.50 0.00 0.00 -
NAPS 0.35 0.35 0.70 0.75 0.74 0.65 0.61 -30.92%
Adjusted Per Share Value based on latest NOSH - 149,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 9.85 6.52 3.16 12.96 9.93 7.06 3.13 114.59%
EPS 1.65 1.09 0.53 2.77 2.06 1.53 0.59 98.37%
DPS 0.39 0.39 0.00 0.88 0.44 0.00 0.00 -
NAPS 0.1826 0.1826 0.2308 0.22 0.2168 0.1741 0.1642 7.33%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 - - -
Price 0.575 0.665 1.50 1.49 1.30 0.00 0.00 -
P/RPS 3.05 5.32 15.68 3.37 3.84 0.00 0.00 -
P/EPS 18.14 31.94 93.75 15.75 18.50 0.00 0.00 -
EY 5.51 3.13 1.07 6.35 5.41 0.00 0.00 -
DY 1.30 1.13 0.00 2.01 1.15 0.00 0.00 -
P/NAPS 1.64 1.90 2.14 1.99 1.76 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 17/08/17 25/05/17 23/02/17 23/11/16 26/08/16 23/06/16 -
Price 0.46 0.575 0.805 1.44 1.41 1.22 0.00 -
P/RPS 2.44 4.60 8.41 3.26 4.16 4.63 0.00 -
P/EPS 14.51 27.62 50.31 15.22 20.06 21.40 0.00 -
EY 6.89 3.62 1.99 6.57 4.98 4.67 0.00 -
DY 1.63 1.30 0.00 2.08 1.06 0.00 0.00 -
P/NAPS 1.31 1.64 1.15 1.92 1.91 1.88 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