[DANCO] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -10.31%
YoY- -28.11%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 61,030 64,241 42,378 19,083 22,059 17,335 14,017 27.77%
PBT 9,384 8,703 6,480 4,567 6,147 4,499 4,906 11.40%
Tax -3,277 -1,863 -1,860 -1,453 -1,707 -1,244 -1,524 13.60%
NP 6,107 6,840 4,620 3,114 4,440 3,255 3,382 10.34%
-
NP to SH 6,539 5,553 4,413 3,140 4,368 3,078 3,313 11.99%
-
Tax Rate 34.92% 21.41% 28.70% 31.82% 27.77% 27.65% 31.06% -
Total Cost 54,923 57,401 37,758 15,969 17,619 14,080 10,635 31.45%
-
Net Worth 199,147 155,159 140,076 127,684 119,202 107,280 101,865 11.81%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 5,531 4,126 3,806 3,040 2,980 2,235 2,037 18.10%
Div Payout % 84.60% 74.31% 86.26% 96.82% 68.22% 72.61% 61.49% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 199,147 155,159 140,076 127,684 119,202 107,280 101,865 11.81%
NOSH 442,550 332,133 309,100 304,010 298,005 298,005 149,000 19.88%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 10.01% 10.65% 10.90% 16.32% 20.13% 18.78% 24.13% -
ROE 3.28% 3.58% 3.15% 2.46% 3.66% 2.87% 3.25% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 13.79 19.46 13.92 6.28 7.40 5.82 10.32 4.94%
EPS 1.50 1.70 1.40 1.00 1.50 1.00 2.40 -7.53%
DPS 1.25 1.25 1.25 1.00 1.00 0.75 1.50 -2.99%
NAPS 0.45 0.47 0.46 0.42 0.40 0.36 0.75 -8.15%
Adjusted Per Share Value based on latest NOSH - 304,010
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 13.18 13.87 9.15 4.12 4.76 3.74 3.03 27.75%
EPS 1.41 1.20 0.95 0.68 0.94 0.66 0.72 11.84%
DPS 1.19 0.89 0.82 0.66 0.64 0.48 0.44 18.02%
NAPS 0.43 0.335 0.3025 0.2757 0.2574 0.2317 0.22 11.81%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.395 0.54 0.63 0.505 0.45 0.425 1.49 -
P/RPS 2.86 2.77 4.53 8.05 6.08 7.31 14.44 -23.64%
P/EPS 26.73 32.10 43.47 48.89 30.70 41.15 61.08 -12.86%
EY 3.74 3.11 2.30 2.05 3.26 2.43 1.64 14.72%
DY 3.16 2.31 1.98 1.98 2.22 1.76 1.01 20.92%
P/NAPS 0.88 1.15 1.37 1.20 1.13 1.18 1.99 -12.70%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 05/03/21 27/02/20 26/02/19 13/02/18 23/02/17 -
Price 0.41 0.60 0.675 0.485 0.49 0.415 1.44 -
P/RPS 2.97 3.08 4.85 7.73 6.62 7.13 13.95 -22.71%
P/EPS 27.75 35.67 46.58 46.96 33.43 40.18 59.03 -11.81%
EY 3.60 2.80 2.15 2.13 2.99 2.49 1.69 13.42%
DY 3.05 2.08 1.85 2.06 2.04 1.81 1.04 19.63%
P/NAPS 0.91 1.28 1.47 1.15 1.23 1.15 1.92 -11.69%

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