[DANCO] YoY 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- 10.92%
YoY- 41.91%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
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 64,241 42,378 19,083 22,059 17,335 14,017 0 -
PBT 8,703 6,480 4,567 6,147 4,499 4,906 0 -
Tax -1,863 -1,860 -1,453 -1,707 -1,244 -1,524 0 -
NP 6,840 4,620 3,114 4,440 3,255 3,382 0 -
-
NP to SH 5,553 4,413 3,140 4,368 3,078 3,313 0 -
-
Tax Rate 21.41% 28.70% 31.82% 27.77% 27.65% 31.06% - -
Total Cost 57,401 37,758 15,969 17,619 14,080 10,635 0 -
-
Net Worth 155,159 140,076 127,684 119,202 107,280 101,865 0 -
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 4,126 3,806 3,040 2,980 2,235 2,037 - -
Div Payout % 74.31% 86.26% 96.82% 68.22% 72.61% 61.49% - -
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 0 -
NOSH 332,133 309,100 304,010 298,005 298,005 149,000 0 -
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 10.65% 10.90% 16.32% 20.13% 18.78% 24.13% 0.00% -
ROE 3.58% 3.15% 2.46% 3.66% 2.87% 3.25% 0.00% -
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 19.46 13.92 6.28 7.40 5.82 10.32 0.00 -
EPS 1.70 1.40 1.00 1.50 1.00 2.40 0.00 -
DPS 1.25 1.25 1.00 1.00 0.75 1.50 0.00 -
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 14.52 9.58 4.31 4.98 3.92 3.17 0.00 -
EPS 1.25 1.00 0.71 0.99 0.70 0.75 0.00 -
DPS 0.93 0.86 0.69 0.67 0.51 0.46 0.00 -
NAPS 0.3506 0.3165 0.2885 0.2694 0.2424 0.2302 0.59 -8.30%
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 2.77 4.53 8.05 6.08 7.31 14.44 0.00 -
P/EPS 32.10 43.47 48.89 30.70 41.15 61.08 0.00 -
EY 3.11 2.30 2.05 3.26 2.43 1.64 0.00 -
DY 2.31 1.98 1.98 2.22 1.76 1.01 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 3.08 4.85 7.73 6.62 7.13 13.95 0.00 -
P/EPS 35.67 46.58 46.96 33.43 40.18 59.03 0.00 -
EY 2.80 2.15 2.13 2.99 2.49 1.69 0.00 -
DY 2.08 1.85 2.06 2.04 1.81 1.04 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