[DANCO] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 34.74%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 59,635 57,494 60,094 60,000 45,983 32,704 14,517 156.27%
PBT 15,344 14,939 17,388 17,607 12,701 9,608 3,689 158.41%
Tax -3,994 -3,774 -4,556 -4,577 -3,053 -2,428 -892 171.41%
NP 11,350 11,165 12,832 13,030 9,648 7,180 2,797 154.19%
-
NP to SH 10,973 10,809 12,706 12,849 9,536 7,071 2,742 151.84%
-
Tax Rate 26.03% 25.26% 26.20% 26.00% 24.04% 25.27% 24.18% -
Total Cost 48,285 46,329 47,262 46,970 36,335 25,524 11,720 156.77%
-
Net Worth 84,583 84,583 0 101,865 100,409 0 76,028 7.36%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 3,849 5,885 4,072 4,072 2,035 - - -
Div Payout % 35.08% 54.45% 32.05% 31.70% 21.34% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 84,583 84,583 0 101,865 100,409 0 76,028 7.36%
NOSH 298,005 298,000 152,687 149,000 149,000 123,685 124,636 78.71%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 19.03% 19.42% 21.35% 21.72% 20.98% 21.95% 19.27% -
ROE 12.97% 12.78% 0.00% 12.61% 9.50% 0.00% 3.61% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 24.68 23.79 39.36 44.18 33.89 26.44 11.65 64.87%
EPS 4.54 4.47 8.32 9.46 7.03 5.72 2.20 62.01%
DPS 1.59 2.44 2.67 3.00 1.50 0.00 0.00 -
NAPS 0.35 0.35 0.00 0.75 0.74 0.00 0.61 -30.92%
Adjusted Per Share Value based on latest NOSH - 149,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 13.48 12.99 13.58 13.56 10.39 7.39 3.28 156.35%
EPS 2.48 2.44 2.87 2.90 2.15 1.60 0.62 151.77%
DPS 0.87 1.33 0.92 0.92 0.46 0.00 0.00 -
NAPS 0.1911 0.1911 0.00 0.2302 0.2269 0.00 0.1718 7.34%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 - - -
Price 0.575 0.665 1.50 1.49 1.30 0.00 0.00 -
P/RPS 2.33 2.80 3.81 3.37 3.84 0.00 0.00 -
P/EPS 12.66 14.87 18.03 15.75 18.50 0.00 0.00 -
EY 7.90 6.73 5.55 6.35 5.41 0.00 0.00 -
DY 2.77 3.66 1.78 2.01 1.15 0.00 0.00 -
P/NAPS 1.64 1.90 0.00 1.99 1.76 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 17/08/17 25/05/17 23/02/17 - - - -
Price 0.46 0.575 0.805 1.44 0.00 0.00 0.00 -
P/RPS 1.86 2.42 2.05 3.26 0.00 0.00 0.00 -
P/EPS 10.13 12.86 9.67 15.22 0.00 0.00 0.00 -
EY 9.87 7.78 10.34 6.57 0.00 0.00 0.00 -
DY 3.46 4.24 3.31 2.08 0.00 0.00 0.00 -
P/NAPS 1.31 1.64 0.00 1.92 0.00 0.00 0.00 -

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