[DANCO] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -1.3%
YoY- 13.96%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 189,046 193,996 79,372 91,424 75,310 60,396 65,408 19.34%
PBT 20,386 23,148 16,482 22,128 17,840 13,880 19,216 0.98%
Tax -5,294 -5,814 -4,210 -5,314 -4,146 -3,250 -4,856 1.44%
NP 15,092 17,334 12,272 16,814 13,694 10,630 14,360 0.83%
-
NP to SH 13,618 14,748 12,556 15,228 13,362 10,062 14,142 -0.62%
-
Tax Rate 25.97% 25.12% 25.54% 24.01% 23.24% 23.41% 25.27% -
Total Cost 173,954 176,662 67,100 74,610 61,616 49,766 51,048 22.65%
-
Net Worth 184,117 145,828 130,724 123,425 113,241 84,583 80,634 14.74%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 6,276 4,654 4,560 4,515 4,470 3,624 - -
Div Payout % 46.09% 31.56% 36.32% 29.65% 33.45% 36.03% - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 184,117 145,828 130,724 123,425 113,241 84,583 80,634 14.74%
NOSH 442,550 310,278 304,010 304,005 298,005 298,000 124,052 23.59%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 7.98% 8.94% 15.46% 18.39% 18.18% 17.60% 21.95% -
ROE 7.40% 10.11% 9.60% 12.34% 11.80% 11.90% 17.54% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 45.18 62.52 26.11 30.37 25.27 24.99 52.73 -2.54%
EPS 3.60 4.80 4.20 5.00 4.40 4.20 11.40 -17.47%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 0.00 -
NAPS 0.44 0.47 0.43 0.41 0.38 0.35 0.65 -6.29%
Adjusted Per Share Value based on latest NOSH - 304,005
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 40.82 41.89 17.14 19.74 16.26 13.04 14.12 19.34%
EPS 2.94 3.18 2.71 3.29 2.89 2.17 3.05 -0.61%
DPS 1.36 1.00 0.98 0.98 0.97 0.78 0.00 -
NAPS 0.3976 0.3149 0.2823 0.2665 0.2445 0.1826 0.1741 14.74%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 - -
Price 0.40 0.525 0.415 0.55 0.39 0.665 0.00 -
P/RPS 0.89 0.84 1.59 1.81 1.54 2.66 0.00 -
P/EPS 12.29 11.05 10.05 10.87 8.70 15.97 0.00 -
EY 8.14 9.05 9.95 9.20 11.50 6.26 0.00 -
DY 3.75 2.86 3.61 2.73 3.85 2.26 0.00 -
P/NAPS 0.91 1.12 0.97 1.34 1.03 1.90 0.00 -
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/08/22 06/09/21 19/08/20 20/08/19 16/08/18 17/08/17 26/08/16 -
Price 0.40 0.54 0.415 0.525 0.415 0.575 1.22 -
P/RPS 0.89 0.86 1.59 1.73 1.64 2.30 2.31 -14.69%
P/EPS 12.29 11.36 10.05 10.38 9.26 13.81 10.70 2.33%
EY 8.14 8.80 9.95 9.64 10.80 7.24 9.34 -2.26%
DY 3.75 2.78 3.61 2.86 3.61 2.61 0.00 -
P/NAPS 0.91 1.15 0.97 1.28 1.09 1.64 1.88 -11.38%

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