[DANCO] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -77.84%
YoY- 33.11%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 211,768 160,096 104,884 50,012 212,008 150,978 94,523 70.96%
PBT 29,871 21,510 13,367 5,931 26,913 17,529 10,193 104.38%
Tax -7,525 -5,397 -3,428 -1,561 -7,782 -4,505 -2,647 100.29%
NP 22,346 16,113 9,939 4,370 19,131 13,024 7,546 105.80%
-
NP to SH 21,001 14,971 9,198 4,032 18,196 11,657 6,809 111.45%
-
Tax Rate 25.19% 25.09% 25.65% 26.32% 28.92% 25.70% 25.97% -
Total Cost 189,422 143,983 94,945 45,642 192,877 137,954 86,977 67.77%
-
Net Worth 212,424 207,998 203,573 199,147 199,147 194,722 184,117 9.97%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 9,957 3,319 3,319 - 8,851 3,319 3,138 115.47%
Div Payout % 47.41% 22.17% 36.09% - 48.64% 28.47% 46.09% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 212,424 207,998 203,573 199,147 199,147 194,722 184,117 9.97%
NOSH 442,550 442,550 442,550 442,550 442,550 442,550 442,550 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 10.55% 10.06% 9.48% 8.74% 9.02% 8.63% 7.98% -
ROE 9.89% 7.20% 4.52% 2.02% 9.14% 5.99% 3.70% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 47.85 36.18 23.70 11.30 47.91 34.12 22.59 64.70%
EPS 4.70 3.40 2.10 0.90 4.40 2.90 1.80 89.28%
DPS 2.25 0.75 0.75 0.00 2.00 0.75 0.75 107.59%
NAPS 0.48 0.47 0.46 0.45 0.45 0.44 0.44 5.95%
Adjusted Per Share Value based on latest NOSH - 442,550
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 45.73 34.57 22.65 10.80 45.78 32.60 20.41 70.97%
EPS 4.53 3.23 1.99 0.87 3.93 2.52 1.47 111.33%
DPS 2.15 0.72 0.72 0.00 1.91 0.72 0.68 114.96%
NAPS 0.4587 0.4491 0.4396 0.43 0.43 0.4205 0.3976 9.97%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.435 0.415 0.395 0.445 0.395 0.37 0.40 -
P/RPS 0.91 1.15 1.67 3.94 0.82 1.08 1.77 -35.74%
P/EPS 9.17 12.27 19.00 48.84 9.61 14.05 24.58 -48.08%
EY 10.91 8.15 5.26 2.05 10.41 7.12 4.07 92.62%
DY 5.17 1.81 1.90 0.00 5.06 2.03 1.87 96.62%
P/NAPS 0.91 0.88 0.86 0.99 0.88 0.84 0.91 0.00%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 29/11/23 24/08/23 26/05/23 27/02/23 23/11/22 24/08/22 -
Price 0.47 0.425 0.41 0.41 0.41 0.39 0.40 -
P/RPS 0.98 1.17 1.73 3.63 0.86 1.14 1.77 -32.50%
P/EPS 9.90 12.56 19.73 45.00 9.97 14.81 24.58 -45.37%
EY 10.10 7.96 5.07 2.22 10.03 6.75 4.07 82.99%
DY 4.79 1.76 1.83 0.00 4.88 1.92 1.87 86.88%
P/NAPS 0.98 0.90 0.89 0.91 0.91 0.89 0.91 5.05%

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