[DANCO] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -11.7%
YoY- 26.88%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 19,083 16,802 19,630 26,082 22,059 20,209 19,860 -2.61%
PBT 4,567 4,299 5,067 5,997 6,147 5,495 4,920 -4.82%
Tax -1,453 -806 -1,185 -1,472 -1,707 -1,361 -1,112 19.46%
NP 3,114 3,493 3,882 4,525 4,440 4,134 3,808 -12.52%
-
NP to SH 3,140 3,501 3,757 3,857 4,368 3,938 3,679 -9.99%
-
Tax Rate 31.82% 18.75% 23.39% 24.55% 27.77% 24.77% 22.60% -
Total Cost 15,969 13,309 15,748 21,557 17,619 16,075 16,052 -0.34%
-
Net Worth 127,684 124,643 123,425 122,182 119,202 113,241 113,241 8.30%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 3,040 - 2,257 - 2,980 - 2,235 22.69%
Div Payout % 96.82% - 60.10% - 68.22% - 60.75% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 127,684 124,643 123,425 122,182 119,202 113,241 113,241 8.30%
NOSH 304,010 304,010 304,005 298,005 298,005 298,005 298,005 1.33%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 16.32% 20.79% 19.78% 17.35% 20.13% 20.46% 19.17% -
ROE 2.46% 2.81% 3.04% 3.16% 3.66% 3.48% 3.25% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 6.28 5.53 6.52 8.75 7.40 6.78 6.66 -3.83%
EPS 1.00 1.20 1.20 1.30 1.50 1.30 1.20 -11.41%
DPS 1.00 0.00 0.75 0.00 1.00 0.00 0.75 21.07%
NAPS 0.42 0.41 0.41 0.41 0.40 0.38 0.38 6.88%
Adjusted Per Share Value based on latest NOSH - 298,005
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 4.31 3.80 4.44 5.89 4.98 4.57 4.49 -2.68%
EPS 0.71 0.79 0.85 0.87 0.99 0.89 0.83 -9.86%
DPS 0.69 0.00 0.51 0.00 0.67 0.00 0.51 22.25%
NAPS 0.2885 0.2816 0.2789 0.2761 0.2694 0.2559 0.2559 8.29%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.505 0.49 0.55 0.62 0.45 0.54 0.39 -
P/RPS 8.05 8.87 8.43 7.08 6.08 7.96 5.85 23.64%
P/EPS 48.89 42.55 44.07 47.90 30.70 40.86 31.59 33.69%
EY 2.05 2.35 2.27 2.09 3.26 2.45 3.17 -25.15%
DY 1.98 0.00 1.36 0.00 2.22 0.00 1.92 2.06%
P/NAPS 1.20 1.20 1.34 1.51 1.13 1.42 1.03 10.69%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 19/11/19 20/08/19 29/05/19 26/02/19 15/11/18 16/08/18 -
Price 0.485 0.515 0.525 0.59 0.49 0.46 0.415 -
P/RPS 7.73 9.32 8.05 6.74 6.62 6.78 6.23 15.42%
P/EPS 46.96 44.72 42.07 45.59 33.43 34.81 33.62 24.87%
EY 2.13 2.24 2.38 2.19 2.99 2.87 2.97 -19.83%
DY 2.06 0.00 1.43 0.00 2.04 0.00 1.81 8.98%
P/NAPS 1.15 1.26 1.28 1.44 1.23 1.21 1.09 3.62%

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