[DANCO] YoY TTM Result on 31-Mar-2020 [#1]

Stock

[DANCO] DANCOMECH HOLDINGS BERHAD

Announcement Date

03-Jun-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

31-Mar-2020 [#1]

Profit Trend

QoQ- -5.32%

YoY- -14.8%

Quarter Report

DANCO's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	214,911	211,489	140,094	75,204	88,210	66,137	60,094	23.65%
YoY %	1.62%	50.96%	86.29%	-14.74%	33.37%	10.06%	-	-
Horiz. %	357.62%	351.93%	233.12%	125.14%	146.79%	110.06%	100.00%	-
PBT	28,409	26,739	22,289	17,980	22,559	15,468	17,388	8.52%
YoY %	6.25%	19.97%	23.97%	-20.30%	45.84%	-11.04%	-	-
Horiz. %	163.38%	153.78%	128.19%	103.40%	129.74%	88.96%	100.00%	-
Tax	-8,119	-6,529	-5,609	-4,527	-5,652	-3,804	-4,556	10.10%
YoY %	-24.35%	-16.40%	-23.90%	19.90%	-48.58%	16.51%	-	-
Horiz. %	178.20%	143.31%	123.11%	99.36%	124.06%	83.49%	100.00%	-
NP	20,290	20,210	16,680	13,453	16,907	11,664	12,832	7.93%
YoY %	0.40%	21.16%	23.99%	-20.43%	44.95%	-9.10%	-	-
Horiz. %	158.12%	157.50%	129.99%	104.84%	131.76%	90.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,199	16,743	16,118	13,497	15,842	11,335	12,706	7.11%
YoY %	14.67%	3.88%	19.42%	-14.80%	39.76%	-10.79%	-	-
Horiz. %	151.10%	131.77%	126.85%	106.23%	124.68%	89.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.58%	24.42%	25.16%	25.18%	25.05%	24.59%	26.20%	-
YoY %	17.04%	-2.94%	-0.08%	0.52%	1.87%	-6.15%	-	-
Horiz. %	109.08%	93.21%	96.03%	96.11%	95.61%	93.85%	100.00%	-
Total Cost	194,621	191,279	123,414	61,751	71,303	54,473	47,262	26.59%
YoY %	1.75%	54.99%	99.86%	-13.40%	30.90%	15.26%	-	-
Horiz. %	411.79%	404.72%	261.13%	130.66%	150.87%	115.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	199,147	154,128	139,212	127,684	122,182	110,260	0	-
YoY %	29.21%	10.71%	9.03%	4.50%	10.81%	0.00%	-	-
Horiz. %	180.62%	139.79%	126.26%	115.80%	110.81%	100.00%	-	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	8,670	6,453	6,086	5,297	5,215	4,047	4,072	13.41%
YoY %	34.36%	6.03%	14.90%	1.57%	28.86%	-0.61%	-	-
Horiz. %	212.92%	158.47%	149.46%	130.08%	128.07%	99.39%	100.00%	-
Div Payout %	45.16%	38.55%	37.76%	39.25%	32.92%	35.71%	32.05%	-
YoY %	17.15%	2.09%	-3.80%	19.23%	-7.81%	11.42%	-	-
Horiz. %	140.90%	120.28%	117.82%	122.46%	102.71%	111.42%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	199,147	154,128	139,212	127,684	122,182	110,260	0	-
YoY %	29.21%	10.71%	9.03%	4.50%	10.81%	0.00%	-	-
Horiz. %	180.62%	139.79%	126.26%	115.80%	110.81%	100.00%	-	-
NOSH	442,550	374,778	310,205	304,010	298,005	298,005	152,687	19.39%
YoY %	18.08%	20.82%	2.04%	2.02%	0.00%	95.17%	-	-
Horiz. %	289.84%	245.46%	203.16%	199.11%	195.17%	195.17%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	9.44%	9.56%	11.91%	17.89%	19.17%	17.64%	21.35%	-
YoY %	-1.26%	-19.73%	-33.43%	-6.68%	8.67%	-17.38%	-	-
Horiz. %	44.22%	44.78%	55.78%	83.79%	89.79%	82.62%	100.00%	-
ROE	9.64%	10.86%	11.58%	10.57%	12.97%	10.28%	0.00%	-
YoY %	-11.23%	-6.22%	9.56%	-18.50%	26.17%	0.00%	-	-
Horiz. %	93.77%	105.64%	112.65%	102.82%	126.17%	100.00%	-	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	48.56	61.75	45.28	24.74	29.60	22.19	39.36	3.56%
YoY %	-21.36%	36.37%	83.02%	-16.42%	33.39%	-43.62%	-	-
Horiz. %	123.37%	156.89%	115.04%	62.86%	75.20%	56.38%	100.00%	-
EPS	4.34	4.89	5.21	4.44	5.32	3.80	8.32	-10.27%
YoY %	-11.25%	-6.14%	17.34%	-16.54%	40.00%	-54.33%	-	-
Horiz. %	52.16%	58.77%	62.62%	53.37%	63.94%	45.67%	100.00%	-
DPS	1.96	1.88	2.00	1.75	1.75	1.36	2.67	-5.01%
YoY %	4.26%	-6.00%	14.29%	0.00%	28.68%	-49.06%	-	-
Horiz. %	73.41%	70.41%	74.91%	65.54%	65.54%	50.94%	100.00%	-
NAPS	0.45	0.45	0.45	0.42	0.41	0.37	0.00	-
YoY %	0.00%	0.00%	7.14%	2.44%	10.81%	0.00%	-	-
Horiz. %	121.62%	121.62%	121.62%	113.51%	110.81%	100.00%	-	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 304,010
RPS	46.41	45.67	30.25	16.24	19.05	14.28	12.98	23.64%
YoY %	1.62%	50.98%	86.27%	-14.75%	33.40%	10.02%	-	-
Horiz. %	357.55%	351.85%	233.05%	125.12%	146.76%	110.02%	100.00%	-
EPS	4.15	3.62	3.48	2.91	3.42	2.45	2.74	7.16%
YoY %	14.64%	4.02%	19.59%	-14.91%	39.59%	-10.58%	-	-
Horiz. %	151.46%	132.12%	127.01%	106.20%	124.82%	89.42%	100.00%	-
DPS	1.87	1.39	1.31	1.14	1.13	0.87	0.88	13.37%
YoY %	34.53%	6.11%	14.91%	0.88%	29.89%	-1.14%	-	-
Horiz. %	212.50%	157.95%	148.86%	129.55%	128.41%	98.86%	100.00%	-
NAPS	0.43	0.3328	0.3006	0.2757	0.2638	0.2381	0.00	-
YoY %	29.21%	10.71%	9.03%	4.51%	10.79%	0.00%	-	-
Horiz. %	180.60%	139.77%	126.25%	115.79%	110.79%	100.00%	-	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	0.445	0.43	0.615	0.34	0.62	0.36	1.50	-
P/RPS	0.92	0.70	1.36	1.37	2.09	1.62	3.81	-21.07%
YoY %	31.43%	-48.53%	-0.73%	-34.45%	29.01%	-57.48%	-	-
Horiz. %	24.15%	18.37%	35.70%	35.96%	54.86%	42.52%	100.00%	-
P/EPS	10.26	8.80	11.80	7.66	11.66	9.46	18.03	-8.96%
YoY %	16.59%	-25.42%	54.05%	-34.31%	23.26%	-47.53%	-	-
Horiz. %	56.91%	48.81%	65.45%	42.48%	64.67%	52.47%	100.00%	-
EY	9.75	11.37	8.47	13.06	8.57	10.57	5.55	9.84%
YoY %	-14.25%	34.24%	-35.15%	52.39%	-18.92%	90.45%	-	-
Horiz. %	175.68%	204.86%	152.61%	235.32%	154.41%	190.45%	100.00%	-
DY	4.40	4.38	3.25	5.15	2.82	3.77	1.78	16.27%
YoY %	0.46%	34.77%	-36.89%	82.62%	-25.20%	111.80%	-	-
Horiz. %	247.19%	246.07%	182.58%	289.33%	158.43%	211.80%	100.00%	-
P/NAPS	0.99	0.96	1.37	0.81	1.51	0.97	0.00	-
YoY %	3.12%	-29.93%	69.14%	-46.36%	55.67%	0.00%	-	-
Horiz. %	102.06%	98.97%	141.24%	83.51%	155.67%	100.00%	-	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	26/05/23	24/05/22	25/05/21	03/06/20	29/05/19	17/05/18	25/05/17	-
Price	0.41	0.435	0.565	0.39	0.59	0.43	0.805	-
P/RPS	0.84	0.70	1.25	1.58	1.99	1.94	2.05	-13.81%
YoY %	20.00%	-44.00%	-20.89%	-20.60%	2.58%	-5.37%	-	-
Horiz. %	40.98%	34.15%	60.98%	77.07%	97.07%	94.63%	100.00%	-
P/EPS	9.45	8.90	10.84	8.78	11.10	11.30	9.67	-0.38%
YoY %	6.18%	-17.90%	23.46%	-20.90%	-1.77%	16.86%	-	-
Horiz. %	97.72%	92.04%	112.10%	90.80%	114.79%	116.86%	100.00%	-
EY	10.58	11.24	9.22	11.38	9.01	8.85	10.34	0.38%
YoY %	-5.87%	21.91%	-18.98%	26.30%	1.81%	-14.41%	-	-
Horiz. %	102.32%	108.70%	89.17%	110.06%	87.14%	85.59%	100.00%	-
DY	4.78	4.33	3.54	4.49	2.97	3.16	3.31	6.31%
YoY %	10.39%	22.32%	-21.16%	51.18%	-6.01%	-4.53%	-	-
Horiz. %	144.41%	130.82%	106.95%	135.65%	89.73%	95.47%	100.00%	-
P/NAPS	0.91	0.97	1.26	0.93	1.44	1.16	0.00	-
YoY %	-6.19%	-23.02%	35.48%	-35.42%	24.14%	0.00%	-	-
Horiz. %	78.45%	83.62%	108.62%	80.17%	124.14%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos