[DANCO] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 40.28%
YoY- 15.42%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 161,518 104,966 49,083 211,768 160,096 104,884 50,012 118.02%
PBT 21,795 14,546 6,403 29,871 21,510 13,367 5,931 137.56%
Tax -5,496 -3,423 -1,645 -7,525 -5,397 -3,428 -1,561 130.90%
NP 16,299 11,123 4,758 22,346 16,113 9,939 4,370 139.92%
-
NP to SH 15,012 10,381 4,568 21,001 14,971 9,198 4,032 139.64%
-
Tax Rate 25.22% 23.53% 25.69% 25.19% 25.09% 25.65% 26.32% -
Total Cost 145,219 93,843 44,325 189,422 143,983 94,945 45,642 115.86%
-
Net Worth 216,349 216,849 212,424 212,424 207,998 203,573 199,147 5.66%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 3,311 3,319 - 9,957 3,319 3,319 - -
Div Payout % 22.06% 31.97% - 47.41% 22.17% 36.09% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 216,349 216,849 212,424 212,424 207,998 203,573 199,147 5.66%
NOSH 441,529 442,550 442,550 442,550 442,550 442,550 442,550 -0.15%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 10.09% 10.60% 9.69% 10.55% 10.06% 9.48% 8.74% -
ROE 6.94% 4.79% 2.15% 9.89% 7.20% 4.52% 2.02% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 36.58 23.72 11.09 47.85 36.18 23.70 11.30 118.36%
EPS 3.40 2.30 1.00 4.70 3.40 2.10 0.90 141.97%
DPS 0.75 0.75 0.00 2.25 0.75 0.75 0.00 -
NAPS 0.49 0.49 0.48 0.48 0.47 0.46 0.45 5.82%
Adjusted Per Share Value based on latest NOSH - 442,550
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 34.88 22.67 10.60 45.73 34.57 22.65 10.80 118.02%
EPS 3.24 2.24 0.99 4.53 3.23 1.99 0.87 139.68%
DPS 0.72 0.72 0.00 2.15 0.72 0.72 0.00 -
NAPS 0.4672 0.4683 0.4587 0.4587 0.4491 0.4396 0.43 5.67%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.445 0.48 0.44 0.435 0.415 0.395 0.445 -
P/RPS 1.22 2.02 3.97 0.91 1.15 1.67 3.94 -54.13%
P/EPS 13.09 20.46 42.63 9.17 12.27 19.00 48.84 -58.33%
EY 7.64 4.89 2.35 10.91 8.15 5.26 2.05 139.80%
DY 1.69 1.56 0.00 5.17 1.81 1.90 0.00 -
P/NAPS 0.91 0.98 0.92 0.91 0.88 0.86 0.99 -5.44%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 25/11/24 22/08/24 30/05/24 26/02/24 29/11/23 24/08/23 26/05/23 -
Price 0.44 0.445 0.505 0.47 0.425 0.41 0.41 -
P/RPS 1.20 1.88 4.55 0.98 1.17 1.73 3.63 -52.09%
P/EPS 12.94 18.97 48.92 9.90 12.56 19.73 45.00 -56.33%
EY 7.73 5.27 2.04 10.10 7.96 5.07 2.22 129.20%
DY 1.70 1.69 0.00 4.79 1.76 1.83 0.00 -
P/NAPS 0.90 0.91 1.05 0.98 0.90 0.89 0.91 -0.73%

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