[DANCO] YoY Quarter Result on 31-Dec-2022 [#4]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 34.88%
YoY- 17.76%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 51,672 61,030 64,241 42,378 19,083 22,059 17,335 19.95%
PBT 8,361 9,384 8,703 6,480 4,567 6,147 4,499 10.87%
Tax -2,128 -3,277 -1,863 -1,860 -1,453 -1,707 -1,244 9.35%
NP 6,233 6,107 6,840 4,620 3,114 4,440 3,255 11.43%
-
NP to SH 6,030 6,539 5,553 4,413 3,140 4,368 3,078 11.85%
-
Tax Rate 25.45% 34.92% 21.41% 28.70% 31.82% 27.77% 27.65% -
Total Cost 45,439 54,923 57,401 37,758 15,969 17,619 14,080 21.55%
-
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 6,638 5,531 4,126 3,806 3,040 2,980 2,235 19.88%
Div Payout % 110.09% 84.60% 74.31% 86.26% 96.82% 68.22% 72.61% -
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 12.06% 10.01% 10.65% 10.90% 16.32% 20.13% 18.78% -
ROE 2.84% 3.28% 3.58% 3.15% 2.46% 3.66% 2.87% -
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 11.68 13.79 19.46 13.92 6.28 7.40 5.82 12.30%
EPS 1.40 1.50 1.70 1.40 1.00 1.50 1.00 5.76%
DPS 1.50 1.25 1.25 1.25 1.00 1.00 0.75 12.24%
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 - 442,550
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 11.16 13.18 13.87 9.15 4.12 4.76 3.74 19.97%
EPS 1.30 1.41 1.20 0.95 0.68 0.94 0.66 11.95%
DPS 1.43 1.19 0.89 0.82 0.66 0.64 0.48 19.94%
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 3.73 2.86 2.77 4.53 8.05 6.08 7.31 -10.60%
P/EPS 31.93 26.73 32.10 43.47 48.89 30.70 41.15 -4.13%
EY 3.13 3.74 3.11 2.30 2.05 3.26 2.43 4.30%
DY 3.45 3.16 2.31 1.98 1.98 2.22 1.76 11.86%
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 4.03 2.97 3.08 4.85 7.73 6.62 7.13 -9.06%
P/EPS 34.49 27.75 35.67 46.58 46.96 33.43 40.18 -2.51%
EY 2.90 3.60 2.80 2.15 2.13 2.99 2.49 2.57%
DY 3.19 3.05 2.08 1.85 2.06 2.04 1.81 9.90%
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