[DANCO] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 12.4%
YoY- -7.66%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 209,932 209,768 189,046 193,996 79,372 91,424 75,310 18.61%
PBT 29,092 26,734 20,386 23,148 16,482 22,128 17,840 8.48%
Tax -6,846 -6,856 -5,294 -5,814 -4,210 -5,314 -4,146 8.70%
NP 22,246 19,878 15,092 17,334 12,272 16,814 13,694 8.41%
-
NP to SH 20,762 18,396 13,618 14,748 12,556 15,228 13,362 7.61%
-
Tax Rate 23.53% 25.65% 25.97% 25.12% 25.54% 24.01% 23.24% -
Total Cost 187,686 189,890 173,954 176,662 67,100 74,610 61,616 20.37%
-
Net Worth 216,849 203,573 184,117 145,828 130,724 123,425 113,241 11.42%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 6,638 6,638 6,276 4,654 4,560 4,515 4,470 6.80%
Div Payout % 31.97% 36.09% 46.09% 31.56% 36.32% 29.65% 33.45% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 216,849 203,573 184,117 145,828 130,724 123,425 113,241 11.42%
NOSH 442,550 442,550 442,550 310,278 304,010 304,005 298,005 6.80%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 10.60% 9.48% 7.98% 8.94% 15.46% 18.39% 18.18% -
ROE 9.57% 9.04% 7.40% 10.11% 9.60% 12.34% 11.80% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 47.44 47.40 45.18 62.52 26.11 30.37 25.27 11.05%
EPS 4.60 4.20 3.60 4.80 4.20 5.00 4.40 0.74%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 0.49 0.46 0.44 0.47 0.43 0.41 0.38 4.32%
Adjusted Per Share Value based on latest NOSH - 442,550
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 45.33 45.30 40.82 41.89 17.14 19.74 16.26 18.61%
EPS 4.48 3.97 2.94 3.18 2.71 3.29 2.89 7.57%
DPS 1.43 1.43 1.36 1.00 0.98 0.98 0.97 6.67%
NAPS 0.4683 0.4396 0.3976 0.3149 0.2823 0.2665 0.2445 11.42%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.48 0.395 0.40 0.525 0.415 0.55 0.39 -
P/RPS 1.01 0.83 0.89 0.84 1.59 1.81 1.54 -6.78%
P/EPS 10.23 9.50 12.29 11.05 10.05 10.87 8.70 2.73%
EY 9.77 10.52 8.14 9.05 9.95 9.20 11.50 -2.67%
DY 3.13 3.80 3.75 2.86 3.61 2.73 3.85 -3.38%
P/NAPS 0.98 0.86 0.91 1.12 0.97 1.34 1.03 -0.82%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 24/08/23 24/08/22 06/09/21 19/08/20 20/08/19 16/08/18 -
Price 0.445 0.41 0.40 0.54 0.415 0.525 0.415 -
P/RPS 0.94 0.86 0.89 0.86 1.59 1.73 1.64 -8.85%
P/EPS 9.49 9.86 12.29 11.36 10.05 10.38 9.26 0.40%
EY 10.54 10.14 8.14 8.80 9.95 9.64 10.80 -0.40%
DY 3.37 3.66 3.75 2.78 3.61 2.86 3.61 -1.13%
P/NAPS 0.91 0.89 0.91 1.15 0.97 1.28 1.09 -2.96%

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