[DANCO] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 28.25%
YoY- -4.88%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 76,394 39,686 19,689 80,873 62,514 45,712 26,082 104.31%
PBT 15,595 8,241 4,047 19,930 15,363 11,064 5,997 88.77%
Tax -3,689 -2,105 -1,083 -4,916 -3,463 -2,657 -1,472 84.19%
NP 11,906 6,136 2,964 15,014 11,900 8,407 4,525 90.25%
-
NP to SH 11,928 6,278 3,099 14,256 11,116 7,614 3,857 111.82%
-
Tax Rate 23.66% 25.54% 26.76% 24.67% 22.54% 24.01% 24.55% -
Total Cost 64,488 33,550 16,725 65,859 50,614 37,305 21,557 107.20%
-
Net Worth 133,764 130,724 127,684 127,684 124,643 123,425 122,182 6.20%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 2,280 2,280 - 5,320 2,280 2,257 - -
Div Payout % 19.12% 36.32% - 37.32% 20.51% 29.65% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 133,764 130,724 127,684 127,684 124,643 123,425 122,182 6.20%
NOSH 304,010 304,010 304,010 304,010 304,010 304,005 298,005 1.33%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 15.58% 15.46% 15.05% 18.56% 19.04% 18.39% 17.35% -
ROE 8.92% 4.80% 2.43% 11.17% 8.92% 6.17% 3.16% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 25.13 13.05 6.48 26.60 20.56 15.18 8.75 101.66%
EPS 3.90 2.10 1.00 4.70 3.70 2.50 1.30 107.59%
DPS 0.75 0.75 0.00 1.75 0.75 0.75 0.00 -
NAPS 0.44 0.43 0.42 0.42 0.41 0.41 0.41 4.80%
Adjusted Per Share Value based on latest NOSH - 304,010
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 16.50 8.57 4.25 17.46 13.50 9.87 5.63 104.39%
EPS 2.58 1.36 0.67 3.08 2.40 1.64 0.83 112.55%
DPS 0.49 0.49 0.00 1.15 0.49 0.49 0.00 -
NAPS 0.2888 0.2823 0.2757 0.2757 0.2692 0.2665 0.2638 6.20%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.55 0.415 0.34 0.505 0.49 0.55 0.62 -
P/RPS 2.19 3.18 5.25 1.90 2.38 3.62 7.08 -54.16%
P/EPS 14.02 20.10 33.35 10.77 13.40 21.75 47.90 -55.81%
EY 7.13 4.98 3.00 9.29 7.46 4.60 2.09 126.11%
DY 1.36 1.81 0.00 3.47 1.53 1.36 0.00 -
P/NAPS 1.25 0.97 0.81 1.20 1.20 1.34 1.51 -11.80%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 19/08/20 03/06/20 27/02/20 19/11/19 20/08/19 29/05/19 -
Price 0.625 0.415 0.39 0.485 0.515 0.525 0.59 -
P/RPS 2.49 3.18 6.02 1.82 2.50 3.46 6.74 -48.42%
P/EPS 15.93 20.10 38.26 10.34 14.08 20.76 45.59 -50.29%
EY 6.28 4.98 2.61 9.67 7.10 4.82 2.19 101.45%
DY 1.20 1.81 0.00 3.61 1.46 1.43 0.00 -
P/NAPS 1.42 0.97 0.93 1.15 1.26 1.28 1.44 -0.92%

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