[DANCO] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 40.16%
YoY- -16.44%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 57,864 37,655 17,795 62,953 45,618 30,198 14,611 150.10%
PBT 14,415 8,920 4,001 14,936 10,438 6,940 3,470 158.19%
Tax -3,434 -2,073 -961 -3,714 -2,470 -1,625 -871 149.35%
NP 10,981 6,847 3,040 11,222 7,968 5,315 2,599 161.12%
-
NP to SH 10,619 6,681 3,040 10,736 7,660 5,031 2,443 166.10%
-
Tax Rate 23.82% 23.24% 24.02% 24.87% 23.66% 23.41% 25.10% -
Total Cost 46,883 30,808 14,755 51,731 37,650 24,883 12,012 147.68%
-
Net Worth 113,241 113,241 110,260 107,280 84,583 84,583 106,881 3.92%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 2,235 2,235 - 4,470 1,812 1,812 - -
Div Payout % 21.05% 33.45% - 41.64% 23.66% 36.03% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 113,241 113,241 110,260 107,280 84,583 84,583 106,881 3.92%
NOSH 298,005 298,005 298,005 298,005 298,005 298,000 152,687 56.11%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 18.98% 18.18% 17.08% 17.83% 17.47% 17.60% 17.79% -
ROE 9.38% 5.90% 2.76% 10.01% 9.06% 5.95% 2.29% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 19.42 12.64 5.97 21.13 18.88 12.50 9.57 60.21%
EPS 3.60 2.20 1.00 3.60 3.20 2.10 1.60 71.62%
DPS 0.75 0.75 0.00 1.50 0.75 0.75 0.00 -
NAPS 0.38 0.38 0.37 0.36 0.35 0.35 0.70 -33.42%
Adjusted Per Share Value based on latest NOSH - 298,005
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 13.08 8.51 4.02 14.23 10.31 6.82 3.30 150.24%
EPS 2.40 1.51 0.69 2.43 1.73 1.14 0.55 166.79%
DPS 0.51 0.51 0.00 1.01 0.41 0.41 0.00 -
NAPS 0.2559 0.2559 0.2491 0.2424 0.1911 0.1911 0.2415 3.93%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.54 0.39 0.36 0.425 0.575 0.665 1.50 -
P/RPS 2.78 3.09 6.03 2.01 3.05 5.32 15.68 -68.40%
P/EPS 15.15 17.40 35.29 11.80 18.14 31.94 93.75 -70.29%
EY 6.60 5.75 2.83 8.48 5.51 3.13 1.07 235.96%
DY 1.39 1.92 0.00 3.53 1.30 1.13 0.00 -
P/NAPS 1.42 1.03 0.97 1.18 1.64 1.90 2.14 -23.90%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 15/11/18 16/08/18 17/05/18 13/02/18 23/11/17 17/08/17 25/05/17 -
Price 0.46 0.415 0.43 0.415 0.46 0.575 0.805 -
P/RPS 2.37 3.28 7.20 1.96 2.44 4.60 8.41 -56.98%
P/EPS 12.91 18.51 42.15 11.52 14.51 27.62 50.31 -59.58%
EY 7.75 5.40 2.37 8.68 6.89 3.62 1.99 147.32%
DY 1.63 1.81 0.00 3.61 1.63 1.30 0.00 -
P/NAPS 1.21 1.09 1.16 1.15 1.31 1.64 1.15 3.44%

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