[DANCO] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -80.99%
YoY- -10.9%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 62,953 45,618 30,198 14,611 60,000 45,983 32,704 54.55%
PBT 14,936 10,438 6,940 3,470 17,607 12,701 9,608 34.08%
Tax -3,714 -2,470 -1,625 -871 -4,577 -3,053 -2,428 32.65%
NP 11,222 7,968 5,315 2,599 13,030 9,648 7,180 34.56%
-
NP to SH 10,736 7,660 5,031 2,443 12,849 9,536 7,071 32.00%
-
Tax Rate 24.87% 23.66% 23.41% 25.10% 26.00% 24.04% 25.27% -
Total Cost 51,731 37,650 24,883 12,012 46,970 36,335 25,524 59.94%
-
Net Worth 107,280 84,583 84,583 106,881 101,865 100,409 80,634 20.90%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 4,470 1,812 1,812 - 4,074 2,035 - -
Div Payout % 41.64% 23.66% 36.03% - 31.71% 21.34% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 107,280 84,583 84,583 106,881 101,865 100,409 80,634 20.90%
NOSH 298,005 298,005 298,000 152,687 149,000 149,000 124,052 79.08%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 17.83% 17.47% 17.60% 17.79% 21.72% 20.98% 21.95% -
ROE 10.01% 9.06% 5.95% 2.29% 12.61% 9.50% 8.77% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 21.13 18.88 12.50 9.57 44.18 33.89 26.36 -13.67%
EPS 3.60 3.20 2.10 1.60 9.50 7.00 5.70 -26.32%
DPS 1.50 0.75 0.75 0.00 3.00 1.50 0.00 -
NAPS 0.36 0.35 0.35 0.70 0.75 0.74 0.65 -32.48%
Adjusted Per Share Value based on latest NOSH - 152,687
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 14.23 10.31 6.82 3.30 13.56 10.39 7.39 54.59%
EPS 2.43 1.73 1.14 0.55 2.90 2.15 1.60 32.02%
DPS 1.01 0.41 0.41 0.00 0.92 0.46 0.00 -
NAPS 0.2424 0.1911 0.1911 0.2415 0.2302 0.2269 0.1822 20.90%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 - -
Price 0.425 0.575 0.665 1.50 1.49 1.30 0.00 -
P/RPS 2.01 3.05 5.32 15.68 3.37 3.84 0.00 -
P/EPS 11.80 18.14 31.94 93.75 15.75 18.50 0.00 -
EY 8.48 5.51 3.13 1.07 6.35 5.41 0.00 -
DY 3.53 1.30 1.13 0.00 2.01 1.15 0.00 -
P/NAPS 1.18 1.64 1.90 2.14 1.99 1.76 0.00 -
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 23/11/17 17/08/17 25/05/17 23/02/17 23/11/16 26/08/16 -
Price 0.415 0.46 0.575 0.805 1.44 1.41 1.22 -
P/RPS 1.96 2.44 4.60 8.41 3.26 4.16 4.63 -43.53%
P/EPS 11.52 14.51 27.62 50.31 15.22 20.06 21.40 -33.75%
EY 8.68 6.89 3.62 1.99 6.57 4.98 4.67 51.00%
DY 3.61 1.63 1.30 0.00 2.08 1.06 0.00 -
P/NAPS 1.15 1.31 1.64 1.15 1.92 1.91 1.88 -27.87%

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