[DANCO] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 50.31%
YoY- 1.52%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 211,768 212,008 205,391 118,772 80,873 79,923 62,953 22.39%
PBT 29,871 26,913 26,565 22,075 19,930 20,563 14,936 12.23%
Tax -7,525 -7,782 -6,448 -5,549 -4,916 -5,141 -3,714 12.48%
NP 22,346 19,131 20,117 16,526 15,014 15,422 11,222 12.15%
-
NP to SH 21,001 18,196 16,590 16,341 14,256 14,988 10,736 11.82%
-
Tax Rate 25.19% 28.92% 24.27% 25.14% 24.67% 25.00% 24.87% -
Total Cost 189,422 192,877 185,274 102,246 65,859 64,501 51,731 24.13%
-
Net Worth 212,424 199,147 155,159 140,076 127,684 119,202 107,280 12.05%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 9,957 8,851 6,602 6,090 5,320 5,215 4,470 14.27%
Div Payout % 47.41% 48.64% 39.80% 37.27% 37.32% 34.80% 41.64% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 212,424 199,147 155,159 140,076 127,684 119,202 107,280 12.05%
NOSH 442,550 442,550 332,133 309,100 304,010 298,005 298,005 6.80%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 10.55% 9.02% 9.79% 13.91% 18.56% 19.30% 17.83% -
ROE 9.89% 9.14% 10.69% 11.67% 11.17% 12.57% 10.01% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 47.85 47.91 62.22 39.00 26.60 26.82 21.13 14.58%
EPS 4.70 4.40 5.20 5.40 4.70 5.00 3.60 4.54%
DPS 2.25 2.00 2.00 2.00 1.75 1.75 1.50 6.98%
NAPS 0.48 0.45 0.47 0.46 0.42 0.40 0.36 4.90%
Adjusted Per Share Value based on latest NOSH - 332,133
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 45.73 45.78 44.35 25.65 17.46 17.26 13.59 22.40%
EPS 4.53 3.93 3.58 3.53 3.08 3.24 2.32 11.79%
DPS 2.15 1.91 1.43 1.32 1.15 1.13 0.97 14.17%
NAPS 0.4587 0.43 0.335 0.3025 0.2757 0.2574 0.2317 12.04%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.435 0.395 0.54 0.63 0.505 0.45 0.425 -
P/RPS 0.91 0.82 0.87 1.62 1.90 1.68 2.01 -12.36%
P/EPS 9.17 9.61 10.75 11.74 10.77 8.95 11.80 -4.11%
EY 10.91 10.41 9.31 8.52 9.29 11.18 8.48 4.28%
DY 5.17 5.06 3.70 3.17 3.47 3.89 3.53 6.56%
P/NAPS 0.91 0.88 1.15 1.37 1.20 1.13 1.18 -4.23%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 25/02/22 05/03/21 27/02/20 26/02/19 13/02/18 -
Price 0.47 0.41 0.60 0.675 0.485 0.49 0.415 -
P/RPS 0.98 0.86 0.96 1.73 1.82 1.83 1.96 -10.90%
P/EPS 9.90 9.97 11.94 12.58 10.34 9.74 11.52 -2.49%
EY 10.10 10.03 8.38 7.95 9.67 10.26 8.68 2.55%
DY 4.79 4.88 3.33 2.96 3.61 3.57 3.61 4.82%
P/NAPS 0.98 0.91 1.28 1.47 1.15 1.23 1.15 -2.62%

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