[DANCO] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -34.83%
YoY- -7.2%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 64,241 44,152 55,987 41,011 42,378 36,708 19,997 117.25%
PBT 8,703 6,288 7,313 4,261 6,480 7,354 4,194 62.47%
Tax -1,863 -1,678 -1,764 -1,143 -1,860 -1,584 -1,022 49.06%
NP 6,840 4,610 5,549 3,118 4,620 5,770 3,172 66.67%
-
NP to SH 5,553 3,663 4,498 2,876 4,413 5,650 3,179 44.89%
-
Tax Rate 21.41% 26.69% 24.12% 26.82% 28.70% 21.54% 24.37% -
Total Cost 57,401 39,542 50,438 37,893 37,758 30,938 16,825 126.11%
-
Net Worth 155,159 147,016 145,828 139,212 140,076 133,764 130,724 12.06%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 4,126 - 2,327 - 3,806 - 2,280 48.34%
Div Payout % 74.31% - 51.74% - 86.26% - 71.72% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 155,159 147,016 145,828 139,212 140,076 133,764 130,724 12.06%
NOSH 332,133 326,807 310,278 310,205 309,100 304,010 304,010 6.05%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 10.65% 10.44% 9.91% 7.60% 10.90% 15.72% 15.86% -
ROE 3.58% 2.49% 3.08% 2.07% 3.15% 4.22% 2.43% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 19.46 13.81 18.04 13.26 13.92 12.07 6.58 105.63%
EPS 1.70 1.10 1.40 0.90 1.40 1.90 1.00 42.30%
DPS 1.25 0.00 0.75 0.00 1.25 0.00 0.75 40.44%
NAPS 0.47 0.46 0.47 0.45 0.46 0.44 0.43 6.09%
Adjusted Per Share Value based on latest NOSH - 310,205
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 13.87 9.53 12.09 8.86 9.15 7.93 4.32 117.17%
EPS 1.20 0.79 0.97 0.62 0.95 1.22 0.69 44.47%
DPS 0.89 0.00 0.50 0.00 0.82 0.00 0.49 48.70%
NAPS 0.335 0.3175 0.3149 0.3006 0.3025 0.2888 0.2823 12.05%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.54 0.615 0.525 0.615 0.63 0.55 0.415 -
P/RPS 2.77 4.45 2.91 4.64 4.53 4.56 6.31 -42.15%
P/EPS 32.10 53.66 36.21 66.15 43.47 29.59 39.69 -13.16%
EY 3.11 1.86 2.76 1.51 2.30 3.38 2.52 15.01%
DY 2.31 0.00 1.43 0.00 1.98 0.00 1.81 17.60%
P/NAPS 1.15 1.34 1.12 1.37 1.37 1.25 0.97 11.98%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 18/11/21 06/09/21 25/05/21 05/03/21 23/11/20 19/08/20 -
Price 0.60 0.57 0.54 0.565 0.675 0.625 0.415 -
P/RPS 3.08 4.13 2.99 4.26 4.85 5.18 6.31 -37.92%
P/EPS 35.67 49.73 37.25 60.78 46.58 33.63 39.69 -6.85%
EY 2.80 2.01 2.68 1.65 2.15 2.97 2.52 7.25%
DY 2.08 0.00 1.39 0.00 1.85 0.00 1.81 9.68%
P/NAPS 1.28 1.24 1.15 1.26 1.47 1.42 0.97 20.24%

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