[DANCO] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
05-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -21.89%
YoY- 40.54%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 44,152 55,987 41,011 42,378 36,708 19,997 19,689 71.23%
PBT 6,288 7,313 4,261 6,480 7,354 4,194 4,047 34.11%
Tax -1,678 -1,764 -1,143 -1,860 -1,584 -1,022 -1,083 33.86%
NP 4,610 5,549 3,118 4,620 5,770 3,172 2,964 34.20%
-
NP to SH 3,663 4,498 2,876 4,413 5,650 3,179 3,099 11.78%
-
Tax Rate 26.69% 24.12% 26.82% 28.70% 21.54% 24.37% 26.76% -
Total Cost 39,542 50,438 37,893 37,758 30,938 16,825 16,725 77.37%
-
Net Worth 147,016 145,828 139,212 140,076 133,764 130,724 127,684 9.84%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 2,327 - 3,806 - 2,280 - -
Div Payout % - 51.74% - 86.26% - 71.72% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 147,016 145,828 139,212 140,076 133,764 130,724 127,684 9.84%
NOSH 326,807 310,278 310,205 309,100 304,010 304,010 304,010 4.93%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 10.44% 9.91% 7.60% 10.90% 15.72% 15.86% 15.05% -
ROE 2.49% 3.08% 2.07% 3.15% 4.22% 2.43% 2.43% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 13.81 18.04 13.26 13.92 12.07 6.58 6.48 65.53%
EPS 1.10 1.40 0.90 1.40 1.90 1.00 1.00 6.55%
DPS 0.00 0.75 0.00 1.25 0.00 0.75 0.00 -
NAPS 0.46 0.47 0.45 0.46 0.44 0.43 0.42 6.24%
Adjusted Per Share Value based on latest NOSH - 309,100
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.53 12.09 8.86 9.15 7.93 4.32 4.25 71.23%
EPS 0.79 0.97 0.62 0.95 1.22 0.69 0.67 11.59%
DPS 0.00 0.50 0.00 0.82 0.00 0.49 0.00 -
NAPS 0.3175 0.3149 0.3006 0.3025 0.2888 0.2823 0.2757 9.85%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.615 0.525 0.615 0.63 0.55 0.415 0.34 -
P/RPS 4.45 2.91 4.64 4.53 4.56 6.31 5.25 -10.42%
P/EPS 53.66 36.21 66.15 43.47 29.59 39.69 33.35 37.27%
EY 1.86 2.76 1.51 2.30 3.38 2.52 3.00 -27.26%
DY 0.00 1.43 0.00 1.98 0.00 1.81 0.00 -
P/NAPS 1.34 1.12 1.37 1.37 1.25 0.97 0.81 39.83%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 18/11/21 06/09/21 25/05/21 05/03/21 23/11/20 19/08/20 03/06/20 -
Price 0.57 0.54 0.565 0.675 0.625 0.415 0.39 -
P/RPS 4.13 2.99 4.26 4.85 5.18 6.31 6.02 -22.19%
P/EPS 49.73 37.25 60.78 46.58 33.63 39.69 38.26 19.08%
EY 2.01 2.68 1.65 2.15 2.97 2.52 2.61 -15.96%
DY 0.00 1.39 0.00 1.85 0.00 1.81 0.00 -
P/NAPS 1.24 1.15 1.26 1.47 1.42 0.97 0.93 21.12%

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