[DANCO] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 28.25%
YoY- 32.35%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 56,552 55,212 56,455 44,152 36,708 16,802 20,209 18.69%
PBT 7,249 8,143 7,336 6,288 7,354 4,299 5,495 4.72%
Tax -2,073 -1,969 -1,858 -1,678 -1,584 -806 -1,361 7.25%
NP 5,176 6,174 5,478 4,610 5,770 3,493 4,134 3.81%
-
NP to SH 4,631 5,773 4,848 3,663 5,650 3,501 3,938 2.73%
-
Tax Rate 28.60% 24.18% 25.33% 26.69% 21.54% 18.75% 24.77% -
Total Cost 51,376 49,038 50,977 39,542 30,938 13,309 16,075 21.34%
-
Net Worth 226,919 207,998 194,722 147,016 133,764 124,643 113,241 12.27%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 226,919 207,998 194,722 147,016 133,764 124,643 113,241 12.27%
NOSH 463,100 442,550 442,550 326,807 304,010 304,010 298,005 7.61%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 9.15% 11.18% 9.70% 10.44% 15.72% 20.79% 20.46% -
ROE 2.04% 2.78% 2.49% 2.49% 4.22% 2.81% 3.48% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 12.21 12.48 12.76 13.81 12.07 5.53 6.78 10.29%
EPS 1.00 1.30 1.10 1.10 1.90 1.20 1.30 -4.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.47 0.44 0.46 0.44 0.41 0.38 4.32%
Adjusted Per Share Value based on latest NOSH - 442,550
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 12.21 11.92 12.19 9.53 7.93 3.63 4.36 18.70%
EPS 1.00 1.25 1.05 0.79 1.22 0.76 0.85 2.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.4491 0.4205 0.3175 0.2888 0.2692 0.2445 12.27%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.445 0.415 0.37 0.615 0.55 0.49 0.54 -
P/RPS 3.64 3.33 2.90 4.45 4.56 8.87 7.96 -12.21%
P/EPS 44.50 31.81 33.78 53.66 29.59 42.55 40.86 1.43%
EY 2.25 3.14 2.96 1.86 3.38 2.35 2.45 -1.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.88 0.84 1.34 1.25 1.20 1.42 -7.14%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 29/11/23 23/11/22 18/11/21 23/11/20 19/11/19 15/11/18 -
Price 0.44 0.425 0.39 0.57 0.625 0.515 0.46 -
P/RPS 3.60 3.41 3.06 4.13 5.18 9.32 6.78 -10.00%
P/EPS 44.00 32.58 35.60 49.73 33.63 44.72 34.81 3.97%
EY 2.27 3.07 2.81 2.01 2.97 2.24 2.87 -3.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 0.89 1.24 1.42 1.26 1.21 -4.80%

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