[DANCO] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[DANCO] DANCOMECH HOLDINGS BERHAD
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 10.53%
YoY- 25.17%
Quarter Report
Latest QR
Upcoming QR
DANCO's Result
DANCO's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 183,528 95,477 84,573 75,199 59,635 45,983 31.87%
PBT 24,342 20,162 21,510 18,915 15,344 12,701 13.88%
Tax -6,445 -5,142 -5,170 -4,678 -3,994 -3,053 16.10%
NP 17,897 15,020 16,340 14,237 11,350 9,648 13.14%
-
NP to SH 15,450 15,068 15,483 13,735 10,973 9,536 10.12%
-
Tax Rate 26.48% 25.50% 24.04% 24.73% 26.03% 24.04% -
Total Cost 165,631 80,457 68,233 60,962 48,285 36,335 35.42%
-
Net Worth 147,016 133,764 124,643 113,241 84,583 100,409 7.91%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 6,133 5,320 5,237 4,470 3,849 2,035 24.67%
Div Payout % 39.70% 35.31% 33.83% 32.54% 35.08% 21.34% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 147,016 133,764 124,643 113,241 84,583 100,409 7.91%
NOSH 326,807 304,010 304,010 298,005 298,005 149,000 16.99%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 9.75% 15.73% 19.32% 18.93% 19.03% 20.98% -
ROE 10.51% 11.26% 12.42% 12.13% 12.97% 9.50% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 57.42 31.41 27.82 25.23 24.68 33.89 11.11%
EPS 4.83 4.96 5.09 4.61 4.54 7.03 -7.22%
DPS 1.92 1.75 1.75 1.50 1.59 1.50 5.05%
NAPS 0.46 0.44 0.41 0.38 0.35 0.74 -9.06%
Adjusted Per Share Value based on latest NOSH - 298,005
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 39.63 20.62 18.26 16.24 12.88 9.93 31.87%
EPS 3.34 3.25 3.34 2.97 2.37 2.06 10.14%
DPS 1.32 1.15 1.13 0.97 0.83 0.44 24.55%
NAPS 0.3175 0.2888 0.2692 0.2445 0.1826 0.2168 7.92%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.615 0.55 0.49 0.54 0.575 1.30 -
P/RPS 1.07 1.75 1.76 2.14 2.33 3.84 -22.54%
P/EPS 12.72 11.10 9.62 11.72 12.66 18.50 -7.21%
EY 7.86 9.01 10.39 8.54 7.90 5.41 7.75%
DY 3.12 3.18 3.57 2.78 2.77 1.15 22.07%
P/NAPS 1.34 1.25 1.20 1.42 1.64 1.76 -5.30%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 18/11/21 23/11/20 19/11/19 15/11/18 23/11/17 - -
Price 0.57 0.625 0.515 0.46 0.46 0.00 -
P/RPS 0.99 1.99 1.85 1.82 1.86 0.00 -
P/EPS 11.79 12.61 10.11 9.98 10.13 0.00 -
EY 8.48 7.93 9.89 10.02 9.87 0.00 -
DY 3.37 2.80 3.40 3.26 3.46 0.00 -
P/NAPS 1.24 1.42 1.26 1.21 1.31 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