[DANCO] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 5.86%
YoY- 39.61%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 205,391 118,772 80,873 79,923 62,953 60,000 68,253 20.13%
PBT 26,565 22,075 19,930 20,563 14,936 17,607 15,348 9.56%
Tax -6,448 -5,549 -4,916 -5,141 -3,714 -4,577 -4,138 7.66%
NP 20,117 16,526 15,014 15,422 11,222 13,030 11,210 10.22%
-
NP to SH 16,590 16,341 14,256 14,988 10,736 12,849 10,987 7.10%
-
Tax Rate 24.27% 25.14% 24.67% 25.00% 24.87% 26.00% 26.96% -
Total Cost 185,274 102,246 65,859 64,501 51,731 46,970 57,043 21.67%
-
Net Worth 155,159 140,076 127,684 119,202 107,280 101,865 73,662 13.20%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 6,602 6,090 5,320 5,215 4,470 4,074 4,095 8.27%
Div Payout % 39.80% 37.27% 37.32% 34.80% 41.64% 31.71% 37.27% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 155,159 140,076 127,684 119,202 107,280 101,865 73,662 13.20%
NOSH 332,133 309,100 304,010 298,005 298,005 149,000 124,852 17.69%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 9.79% 13.91% 18.56% 19.30% 17.83% 21.72% 16.42% -
ROE 10.69% 11.67% 11.17% 12.57% 10.01% 12.61% 14.92% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 62.22 39.00 26.60 26.82 21.13 44.18 54.67 2.17%
EPS 5.20 5.40 4.70 5.00 3.60 9.50 8.80 -8.38%
DPS 2.00 2.00 1.75 1.75 1.50 3.00 3.28 -7.90%
NAPS 0.47 0.46 0.42 0.40 0.36 0.75 0.59 -3.71%
Adjusted Per Share Value based on latest NOSH - 298,005
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 44.35 25.65 17.46 17.26 13.59 12.96 14.74 20.13%
EPS 3.58 3.53 3.08 3.24 2.32 2.77 2.37 7.10%
DPS 1.43 1.32 1.15 1.13 0.97 0.88 0.88 8.42%
NAPS 0.335 0.3025 0.2757 0.2574 0.2317 0.22 0.1591 13.20%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 - -
Price 0.54 0.63 0.505 0.45 0.425 1.49 0.00 -
P/RPS 0.87 1.62 1.90 1.68 2.01 3.37 0.00 -
P/EPS 10.75 11.74 10.77 8.95 11.80 15.75 0.00 -
EY 9.31 8.52 9.29 11.18 8.48 6.35 0.00 -
DY 3.70 3.17 3.47 3.89 3.53 2.01 0.00 -
P/NAPS 1.15 1.37 1.20 1.13 1.18 1.99 0.00 -
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 05/03/21 27/02/20 26/02/19 13/02/18 23/02/17 - -
Price 0.60 0.675 0.485 0.49 0.415 1.44 0.00 -
P/RPS 0.96 1.73 1.82 1.83 1.96 3.26 0.00 -
P/EPS 11.94 12.58 10.34 9.74 11.52 15.22 0.00 -
EY 8.38 7.95 9.67 10.26 8.68 6.57 0.00 -
DY 3.33 2.96 3.61 3.57 3.61 2.08 0.00 -
P/NAPS 1.28 1.47 1.15 1.23 1.15 1.92 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