[DANCO] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
19-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -2.67%
YoY- 4.68%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 201,304 188,200 101,858 83,352 77,152 60,824 61,310 21.90%
PBT 23,372 23,816 20,793 20,484 19,220 13,917 16,934 5.51%
Tax -6,006 -6,113 -4,918 -4,617 -4,578 -3,293 -4,070 6.69%
NP 17,365 17,702 15,874 15,866 14,641 10,624 12,864 5.12%
-
NP to SH 15,542 14,716 15,904 14,821 14,158 10,213 12,714 3.40%
-
Tax Rate 25.70% 25.67% 23.65% 22.54% 23.82% 23.66% 24.03% -
Total Cost 183,938 170,497 85,984 67,485 62,510 50,200 48,446 24.88%
-
Net Worth 194,722 147,016 133,764 124,643 113,241 84,583 100,409 11.66%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 4,425 3,196 3,040 3,040 2,980 2,416 2,713 8.49%
Div Payout % 28.47% 21.72% 19.12% 20.51% 21.05% 23.66% 21.34% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 194,722 147,016 133,764 124,643 113,241 84,583 100,409 11.66%
NOSH 442,550 326,807 304,010 304,010 298,005 298,005 149,000 19.88%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 8.63% 9.41% 15.58% 19.04% 18.98% 17.47% 20.98% -
ROE 7.98% 10.01% 11.89% 11.89% 12.50% 12.07% 12.66% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 45.49 58.89 33.51 27.42 25.89 25.17 45.18 0.11%
EPS 3.87 4.67 5.20 4.93 4.80 4.27 9.33 -13.63%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 2.00 -10.90%
NAPS 0.44 0.46 0.44 0.41 0.38 0.35 0.74 -8.29%
Adjusted Per Share Value based on latest NOSH - 304,010
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 43.47 40.64 21.99 18.00 16.66 13.13 13.24 21.90%
EPS 3.36 3.18 3.43 3.20 3.06 2.21 2.75 3.39%
DPS 0.96 0.69 0.66 0.66 0.64 0.52 0.59 8.44%
NAPS 0.4205 0.3175 0.2888 0.2692 0.2445 0.1826 0.2168 11.66%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.37 0.615 0.55 0.49 0.54 0.575 1.30 -
P/RPS 0.81 1.04 1.64 1.79 2.09 2.28 2.88 -19.04%
P/EPS 10.54 13.36 10.51 10.05 11.37 13.61 13.87 -4.47%
EY 9.49 7.49 9.51 9.95 8.80 7.35 7.21 4.68%
DY 2.70 1.63 1.82 2.04 1.85 1.74 1.54 9.80%
P/NAPS 0.84 1.34 1.25 1.20 1.42 1.64 1.76 -11.59%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 23/11/22 18/11/21 23/11/20 19/11/19 15/11/18 23/11/17 23/11/16 -
Price 0.39 0.57 0.625 0.515 0.46 0.46 1.41 -
P/RPS 0.86 0.97 1.87 1.88 1.78 1.83 3.12 -19.31%
P/EPS 11.10 12.38 11.95 10.56 9.68 10.88 15.05 -4.94%
EY 9.01 8.08 8.37 9.47 10.33 9.19 6.65 5.18%
DY 2.56 1.75 1.60 1.94 2.17 2.17 1.42 10.31%
P/NAPS 0.89 1.24 1.42 1.26 1.21 1.31 1.91 -11.94%

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