[DANCO] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 41.14%
YoY- 39.61%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 62,514 45,712 26,082 79,923 57,864 37,655 17,795 130.91%
PBT 15,363 11,064 5,997 20,563 14,415 8,920 4,001 145.00%
Tax -3,463 -2,657 -1,472 -5,141 -3,434 -2,073 -961 134.86%
NP 11,900 8,407 4,525 15,422 10,981 6,847 3,040 148.17%
-
NP to SH 11,116 7,614 3,857 14,988 10,619 6,681 3,040 137.15%
-
Tax Rate 22.54% 24.01% 24.55% 25.00% 23.82% 23.24% 24.02% -
Total Cost 50,614 37,305 21,557 64,501 46,883 30,808 14,755 127.28%
-
Net Worth 124,643 123,425 122,182 119,202 113,241 113,241 110,260 8.50%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 2,280 2,257 - 5,215 2,235 2,235 - -
Div Payout % 20.51% 29.65% - 34.80% 21.05% 33.45% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 124,643 123,425 122,182 119,202 113,241 113,241 110,260 8.50%
NOSH 304,010 304,005 298,005 298,005 298,005 298,005 298,005 1.33%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 19.04% 18.39% 17.35% 19.30% 18.98% 18.18% 17.08% -
ROE 8.92% 6.17% 3.16% 12.57% 9.38% 5.90% 2.76% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 20.56 15.18 8.75 26.82 19.42 12.64 5.97 127.87%
EPS 3.70 2.50 1.30 5.00 3.60 2.20 1.00 139.03%
DPS 0.75 0.75 0.00 1.75 0.75 0.75 0.00 -
NAPS 0.41 0.41 0.41 0.40 0.38 0.38 0.37 7.07%
Adjusted Per Share Value based on latest NOSH - 298,005
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 13.50 9.87 5.63 17.26 12.49 8.13 3.84 131.03%
EPS 2.40 1.64 0.83 3.24 2.29 1.44 0.66 136.28%
DPS 0.49 0.49 0.00 1.13 0.48 0.48 0.00 -
NAPS 0.2692 0.2665 0.2638 0.2574 0.2445 0.2445 0.2381 8.52%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.49 0.55 0.62 0.45 0.54 0.39 0.36 -
P/RPS 2.38 3.62 7.08 1.68 2.78 3.09 6.03 -46.16%
P/EPS 13.40 21.75 47.90 8.95 15.15 17.40 35.29 -47.53%
EY 7.46 4.60 2.09 11.18 6.60 5.75 2.83 90.71%
DY 1.53 1.36 0.00 3.89 1.39 1.92 0.00 -
P/NAPS 1.20 1.34 1.51 1.13 1.42 1.03 0.97 15.22%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 20/08/19 29/05/19 26/02/19 15/11/18 16/08/18 17/05/18 -
Price 0.515 0.525 0.59 0.49 0.46 0.415 0.43 -
P/RPS 2.50 3.46 6.74 1.83 2.37 3.28 7.20 -50.56%
P/EPS 14.08 20.76 45.59 9.74 12.91 18.51 42.15 -51.82%
EY 7.10 4.82 2.19 10.26 7.75 5.40 2.37 107.67%
DY 1.46 1.43 0.00 3.57 1.63 1.81 0.00 -
P/NAPS 1.26 1.28 1.44 1.23 1.21 1.09 1.16 5.66%

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