[DANCO] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 9.63%
YoY- 14.96%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 176,084 75,571 87,980 70,410 57,494 32,704 40.00%
PBT 25,408 17,107 22,706 16,918 14,939 9,608 21.45%
Tax -6,351 -4,364 -5,725 -4,162 -3,774 -2,428 21.19%
NP 19,057 12,743 16,981 12,756 11,165 7,180 21.54%
-
NP to SH 17,437 12,919 15,920 12,426 10,809 7,071 19.77%
-
Tax Rate 25.00% 25.51% 25.21% 24.60% 25.26% 25.27% -
Total Cost 157,027 62,828 70,999 57,654 46,329 25,524 43.78%
-
Net Worth 145,828 130,724 123,425 113,241 84,583 0 -
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 6,133 5,320 5,237 4,470 5,885 - -
Div Payout % 35.18% 41.18% 32.90% 35.97% 54.45% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 145,828 130,724 123,425 113,241 84,583 0 -
NOSH 310,278 304,010 304,005 298,005 298,000 123,685 20.18%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 10.82% 16.86% 19.30% 18.12% 19.42% 21.95% -
ROE 11.96% 9.88% 12.90% 10.97% 12.78% 0.00% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 56.75 24.86 29.23 23.63 23.79 26.44 16.49%
EPS 5.62 4.25 5.29 4.17 4.47 5.72 -0.35%
DPS 1.98 1.75 1.75 1.50 2.44 0.00 -
NAPS 0.47 0.43 0.41 0.38 0.35 0.00 -
Adjusted Per Share Value based on latest NOSH - 298,005
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 38.02 16.32 19.00 15.20 12.42 7.06 40.01%
EPS 3.77 2.79 3.44 2.68 2.33 1.53 19.75%
DPS 1.32 1.15 1.13 0.97 1.27 0.00 -
NAPS 0.3149 0.2823 0.2665 0.2445 0.1826 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 - -
Price 0.525 0.415 0.55 0.39 0.665 0.00 -
P/RPS 0.93 1.67 1.88 1.65 2.80 0.00 -
P/EPS 9.34 9.77 10.40 9.35 14.87 0.00 -
EY 10.70 10.24 9.62 10.69 6.73 0.00 -
DY 3.77 4.22 3.18 3.85 3.66 0.00 -
P/NAPS 1.12 0.97 1.34 1.03 1.90 0.00 -
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 06/09/21 19/08/20 20/08/19 16/08/18 17/08/17 - -
Price 0.54 0.415 0.525 0.415 0.575 0.00 -
P/RPS 0.95 1.67 1.80 1.76 2.42 0.00 -
P/EPS 9.61 9.77 9.93 9.95 12.86 0.00 -
EY 10.41 10.24 10.07 10.05 7.78 0.00 -
DY 3.66 4.22 3.33 3.61 4.24 0.00 -
P/NAPS 1.15 0.97 1.28 1.09 1.64 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