KLSE (MYR): DANCO (5276)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
0.44
Today's Change
-0.005 (1.12%)
Day's Change
0.44 - 0.445
Trading Volume
154,300
Market Cap
204 Million
NOSH
463 Million
Latest Quarter
30-Sep-2024 [#3]
Announcement Date
25-Nov-2024
Next Quarter
31-Dec-2024
Est. Ann. Date
26-Feb-2025
Est. Ann. Due Date
01-Mar-2025
QoQ | YoY
-20.33% | -19.78%
Revenue | NP to SH
213,190.000 | 21,042.000
RPS | P/RPS
46.04 Cent | 0.96
EPS | P/E | EY
4.54 Cent | 9.68 | 10.33%
DPS | DY | Payout %
2.15 Cent | 4.89% | 47.32%
NAPS | P/NAPS
0.49 | 0.90
QoQ | YoY
-5.15% | -2.18%
NP Margin | ROE
10.57% | 9.27%
F.Y. | Ann. Date
30-Sep-2024 | 25-Nov-2024
Latest Audited Result
31-Dec-2023
Announcement Date
30-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
30-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
211,768.000 | 21,001.000
RPS | P/RPS
45.73 Cent | 0.96
EPS | P/E | EY
4.53 Cent | 9.70 | 10.31%
DPS | DY | Payout %
2.15 Cent | 4.89% | 47.41%
NAPS | P/NAPS
0.46 | 0.96
YoY
15.42%
NP Margin | ROE
10.55% | 9.89%
F.Y. | Ann. Date
31-Dec-2023 | 26-Feb-2024
Revenue | NP to SH
215,357.333 | 20,016.000
RPS | P/RPS
46.50 Cent | 0.95
EPS | P/E | EY
4.32 Cent | 10.18 | 9.82%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
-3.59% | 0.27%
NP Margin | ROE
10.09% | 9.25%
F.Y. | Ann. Date
30-Sep-2024 | 25-Nov-2024
Last 10 FY Result | |||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 215,357 | 213,190 | 211,768 | 212,008 | 205,391 | 118,772 | 80,873 | 79,923 | 62,953 | 60,000 | 68,253 | 15.19% | |
PBT | 29,060 | 30,156 | 29,871 | 26,913 | 26,565 | 22,075 | 19,930 | 20,563 | 14,936 | 17,607 | 15,348 | 8.67% | |
Tax | -7,328 | -7,624 | -7,525 | -7,782 | -6,448 | -5,549 | -4,916 | -5,141 | -3,714 | -4,577 | -4,138 | 7.75% | |
NP | 21,732 | 22,532 | 22,346 | 19,131 | 20,117 | 16,526 | 15,014 | 15,422 | 11,222 | 13,030 | 11,210 | 8.99% | |
- | |||||||||||||
NP to SH | 20,016 | 21,042 | 21,001 | 18,196 | 16,590 | 16,341 | 14,256 | 14,988 | 10,736 | 12,849 | 10,987 | 8.42% | |
- | |||||||||||||
Tax Rate | 25.22% | 25.28% | 25.19% | 28.92% | 24.27% | 25.14% | 24.67% | 25.00% | 24.87% | 26.00% | 26.96% | - | |
Total Cost | 193,625 | 190,658 | 189,422 | 192,877 | 185,274 | 102,246 | 65,859 | 64,501 | 51,731 | 46,970 | 57,043 | 16.17% | |
- | |||||||||||||
Net Worth | 216,349 | 226,919 | 212,424 | 199,147 | 155,159 | 140,076 | 127,684 | 119,202 | 107,280 | 101,865 | 73,662 | 14.14% |
Equity | |||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Worth | 216,349 | 226,919 | 212,424 | 199,147 | 155,159 | 140,076 | 127,684 | 119,202 | 107,280 | 101,865 | 73,662 | 14.14% | |
NOSH | 441,529 | 463,100 | 442,550 | 442,550 | 332,133 | 309,100 | 304,010 | 298,005 | 298,005 | 149,000 | 124,852 | 17.12% |
Ratio Analysis | |||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
NP Margin | 10.09% | 10.57% | 10.55% | 9.02% | 9.79% | 13.91% | 18.56% | 19.30% | 17.83% | 21.72% | 16.42% | - | |
ROE | 9.25% | 9.27% | 9.89% | 9.14% | 10.69% | 11.67% | 11.17% | 12.57% | 10.01% | 12.61% | 14.92% | - |
Per Share | |||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 48.78 | 46.04 | 47.85 | 47.91 | 62.22 | 39.00 | 26.60 | 26.82 | 21.13 | 44.18 | 54.67 | -1.65% | |
EPS | 4.53 | 4.54 | 4.70 | 4.40 | 5.20 | 5.40 | 4.70 | 5.00 | 3.60 | 9.50 | 8.80 | -7.53% | |
DPS | 1.00 | 2.15 | 2.25 | 2.00 | 2.00 | 2.00 | 1.75 | 1.75 | 1.50 | 3.00 | 3.28 | -4.59% | |
NAPS | 0.49 | 0.49 | 0.48 | 0.45 | 0.47 | 0.46 | 0.42 | 0.40 | 0.36 | 0.75 | 0.59 | -2.54% |
Adjusted Per Share Value based on latest NOSH - 441,529 | |||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 46.50 | 46.04 | 45.73 | 45.78 | 44.35 | 25.65 | 17.46 | 17.26 | 13.59 | 12.96 | 14.74 | 15.19% | |
EPS | 4.32 | 4.54 | 4.53 | 3.93 | 3.58 | 3.53 | 3.08 | 3.24 | 2.32 | 2.77 | 2.37 | 8.42% | |
DPS | 0.95 | 2.15 | 2.15 | 1.91 | 1.43 | 1.32 | 1.15 | 1.13 | 0.97 | 0.88 | 0.88 | 11.80% | |
NAPS | 0.4672 | 0.49 | 0.4587 | 0.43 | 0.335 | 0.3025 | 0.2757 | 0.2574 | 0.2317 | 0.22 | 0.1591 | 14.14% |
Price Multiplier on Financial Quarter End Date | |||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 30/09/24 | 30/09/24 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | - | - | |
Price | 0.445 | 0.445 | 0.435 | 0.395 | 0.54 | 0.63 | 0.505 | 0.45 | 0.425 | 1.49 | 0.00 | - | |
P/RPS | 0.91 | 0.97 | 0.91 | 0.82 | 0.87 | 1.62 | 1.90 | 1.68 | 2.01 | 3.37 | 0.00 | - | |
P/EPS | 9.82 | 9.79 | 9.17 | 9.61 | 10.75 | 11.74 | 10.77 | 8.95 | 11.80 | 15.75 | 0.00 | - | |
EY | 10.19 | 10.21 | 10.91 | 10.41 | 9.31 | 8.52 | 9.29 | 11.18 | 8.48 | 6.35 | 0.00 | - | |
DY | 2.25 | 4.83 | 5.17 | 5.06 | 3.70 | 3.17 | 3.47 | 3.89 | 3.53 | 2.01 | 0.00 | - | |
P/NAPS | 0.91 | 0.91 | 0.91 | 0.88 | 1.15 | 1.37 | 1.20 | 1.13 | 1.18 | 1.99 | 0.00 | - |
Price Multiplier on Announcement Date | |||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 25/11/24 | 25/11/24 | 26/02/24 | 27/02/23 | 25/02/22 | 05/03/21 | 27/02/20 | 26/02/19 | 13/02/18 | 23/02/17 | - | - | |
Price | 0.44 | 0.44 | 0.47 | 0.41 | 0.60 | 0.675 | 0.485 | 0.49 | 0.415 | 1.44 | 0.00 | - | |
P/RPS | 0.90 | 0.96 | 0.98 | 0.86 | 0.96 | 1.73 | 1.82 | 1.83 | 1.96 | 3.26 | 0.00 | - | |
P/EPS | 9.71 | 9.68 | 9.90 | 9.97 | 11.94 | 12.58 | 10.34 | 9.74 | 11.52 | 15.22 | 0.00 | - | |
EY | 10.30 | 10.33 | 10.10 | 10.03 | 8.38 | 7.95 | 9.67 | 10.26 | 8.68 | 6.57 | 0.00 | - | |
DY | 2.27 | 4.89 | 4.79 | 4.88 | 3.33 | 2.96 | 3.61 | 3.57 | 3.61 | 2.08 | 0.00 | - | |
P/NAPS | 0.90 | 0.90 | 0.98 | 0.91 | 1.28 | 1.47 | 1.15 | 1.23 | 1.15 | 1.92 | 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.
roger3210, very soon this junk will reach to RM1.00.
There is not much undervalue counter in the market d.
For your own pride / ego, you can continue to call it junk.
But for your own pocket, you better buy some before it take off, because DANCO is deeply undervalue, its market cap only RM219mil, and it has at least RM110mil cash in bank account. Moreover, it is a profitable company, with physical asset such as plant & factory, machinery & equipment.
Under the MADANI government, Malaysia stock market sure will reach to a new high very soon. So DANCO definitely will go up one, if not this month, then it will be next month, or September'24.
2024-07-23 12:49
@roger3210, then you share with me which counter you think have bright future and upside?
2024-07-24 11:22
August will be the month for DANCO to outperform.
DANCO have chance to hit RM0.55.
2024-07-29 00:41
Dividend Yield is higher when share price drop.
Hopefully its profit can perform better (QoQ increase, YoY increase)
2024-08-02 13:37
becoz it is a rubbish company, profit margin keep on dropping to new low :D
2024-08-02 16:06
The most recent balance sheet that Danco had liabilities of RM55.2m falling due within a year, and liabilities of RM14.9m due beyond that. Offsetting this, it had RM111.1m in cash and RM53.1m in receivables that were due within 12 months. So it actually has RM94.1m more liquid assets than total liabilities.
2024-08-07 16:27
B4 price can go up....sellers keep appearing....con stock forever...
Doing well....well managed..all seems OK.....but when it comes to share price...forever the same style....sell sell sell.....thats all its good for....
2024-08-09 11:14
Looks to be on track for the E&E department. While overall result its not bad but its not too good either. The fluctuations within the trading department are already priced in by the market. Growth remains to be seen whether E&E and metal stamping will cater for a sustained growth.
My overall rating for this result is 7/10; the lack of 3 its being the revenue growth is not guaranteed to be sustained, the growth in revenue and profit are attributable mainly to the trading department, which is again priced in.
While the 7 is for its sustained dividend payout, no decline of revenue seen in its main departments for now, healthy loan repayments and great inflow of cash + controlled outflow of cash.
We shall see what does the management decide to do with the next phase of acquisition. Looking forward to the next level of acquisition as DANCO remains nett cash, the extra cash can and should be used to generate more income rather than 69mil in FD.
2024-08-23 09:55
Albukhary
https://www.youtube.com/watch?v=eE0wk1re0kQ
2024-07-23 10:55