[DANCO] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 56.1%
YoY- 9.68%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 160,096 104,884 50,012 212,008 150,978 94,523 47,109 125.87%
PBT 21,510 13,367 5,931 26,913 17,529 10,193 4,435 186.25%
Tax -5,397 -3,428 -1,561 -7,782 -4,505 -2,647 -1,224 168.65%
NP 16,113 9,939 4,370 19,131 13,024 7,546 3,211 192.81%
-
NP to SH 14,971 9,198 4,032 18,196 11,657 6,809 3,029 189.87%
-
Tax Rate 25.09% 25.65% 26.32% 28.92% 25.70% 25.97% 27.60% -
Total Cost 143,983 94,945 45,642 192,877 137,954 86,977 43,898 120.59%
-
Net Worth 207,998 203,573 199,147 199,147 194,722 184,117 154,128 22.09%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 3,319 3,319 - 8,851 3,319 3,138 - -
Div Payout % 22.17% 36.09% - 48.64% 28.47% 46.09% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 207,998 203,573 199,147 199,147 194,722 184,117 154,128 22.09%
NOSH 442,550 442,550 442,550 442,550 442,550 442,550 374,778 11.70%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 10.06% 9.48% 8.74% 9.02% 8.63% 7.98% 6.82% -
ROE 7.20% 4.52% 2.02% 9.14% 5.99% 3.70% 1.97% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 36.18 23.70 11.30 47.91 34.12 22.59 13.75 90.48%
EPS 3.40 2.10 0.90 4.40 2.90 1.80 0.90 142.36%
DPS 0.75 0.75 0.00 2.00 0.75 0.75 0.00 -
NAPS 0.47 0.46 0.45 0.45 0.44 0.44 0.45 2.93%
Adjusted Per Share Value based on latest NOSH - 442,550
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 34.57 22.65 10.80 45.78 32.60 20.41 10.17 125.90%
EPS 3.23 1.99 0.87 3.93 2.52 1.47 0.65 190.91%
DPS 0.72 0.72 0.00 1.91 0.72 0.68 0.00 -
NAPS 0.4491 0.4396 0.43 0.43 0.4205 0.3976 0.3328 22.09%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.415 0.395 0.445 0.395 0.37 0.40 0.43 -
P/RPS 1.15 1.67 3.94 0.82 1.08 1.77 3.13 -48.67%
P/EPS 12.27 19.00 48.84 9.61 14.05 24.58 48.62 -60.03%
EY 8.15 5.26 2.05 10.41 7.12 4.07 2.06 149.93%
DY 1.81 1.90 0.00 5.06 2.03 1.87 0.00 -
P/NAPS 0.88 0.86 0.99 0.88 0.84 0.91 0.96 -5.63%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 24/08/23 26/05/23 27/02/23 23/11/22 24/08/22 24/05/22 -
Price 0.425 0.41 0.41 0.41 0.39 0.40 0.435 -
P/RPS 1.17 1.73 3.63 0.86 1.14 1.77 3.16 -48.40%
P/EPS 12.56 19.73 45.00 9.97 14.81 24.58 49.19 -59.71%
EY 7.96 5.07 2.22 10.03 6.75 4.07 2.03 148.45%
DY 1.76 1.83 0.00 4.88 1.92 1.87 0.00 -
P/NAPS 0.90 0.89 0.91 0.91 0.89 0.91 0.97 -4.86%

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