[DANCO] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 10.53%
YoY- 25.17%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 87,980 88,210 79,923 75,199 70,410 66,137 62,953 25.07%
PBT 22,706 22,559 20,563 18,915 16,918 15,468 14,937 32.30%
Tax -5,725 -5,652 -5,141 -4,678 -4,162 -3,804 -3,714 33.54%
NP 16,981 16,907 15,422 14,237 12,756 11,664 11,223 31.89%
-
NP to SH 15,920 15,842 15,025 13,735 12,426 11,335 10,738 30.11%
-
Tax Rate 25.21% 25.05% 25.00% 24.73% 24.60% 24.59% 24.86% -
Total Cost 70,999 71,303 64,501 60,962 57,654 54,473 51,730 23.57%
-
Net Worth 123,425 122,182 119,202 113,241 113,241 110,260 107,280 9.82%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 5,237 5,215 5,215 4,470 4,470 4,047 4,047 18.80%
Div Payout % 32.90% 32.92% 34.71% 32.54% 35.97% 35.71% 37.69% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 123,425 122,182 119,202 113,241 113,241 110,260 107,280 9.82%
NOSH 304,005 298,005 298,005 298,005 298,005 298,005 298,005 1.34%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 19.30% 19.17% 19.30% 18.93% 18.12% 17.64% 17.83% -
ROE 12.90% 12.97% 12.60% 12.13% 10.97% 10.28% 10.01% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 29.23 29.60 26.82 25.23 23.63 22.19 21.13 24.22%
EPS 5.29 5.32 5.04 4.61 4.17 3.80 3.60 29.34%
DPS 1.75 1.75 1.75 1.50 1.50 1.36 1.36 18.35%
NAPS 0.41 0.41 0.40 0.38 0.38 0.37 0.36 9.08%
Adjusted Per Share Value based on latest NOSH - 298,005
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 19.88 19.93 18.06 16.99 15.91 14.94 14.23 25.04%
EPS 3.60 3.58 3.40 3.10 2.81 2.56 2.43 30.04%
DPS 1.18 1.18 1.18 1.01 1.01 0.91 0.91 18.96%
NAPS 0.2789 0.2761 0.2694 0.2559 0.2559 0.2491 0.2424 9.83%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.55 0.62 0.45 0.54 0.39 0.36 0.425 -
P/RPS 1.88 2.09 1.68 2.14 1.65 1.62 2.01 -4.37%
P/EPS 10.40 11.66 8.93 11.72 9.35 9.46 11.79 -8.04%
EY 9.62 8.57 11.20 8.54 10.69 10.57 8.48 8.79%
DY 3.18 2.82 3.89 2.78 3.85 3.77 3.20 -0.41%
P/NAPS 1.34 1.51 1.13 1.42 1.03 0.97 1.18 8.87%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 20/08/19 29/05/19 26/02/19 15/11/18 16/08/18 17/05/18 13/02/18 -
Price 0.525 0.59 0.49 0.46 0.415 0.43 0.415 -
P/RPS 1.80 1.99 1.83 1.82 1.76 1.94 1.96 -5.53%
P/EPS 9.93 11.10 9.72 9.98 9.95 11.30 11.52 -9.45%
EY 10.07 9.01 10.29 10.02 10.05 8.85 8.68 10.43%
DY 3.33 2.97 3.57 3.26 3.61 3.16 3.27 1.22%
P/NAPS 1.28 1.44 1.23 1.21 1.09 1.16 1.15 7.42%

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