[DNEX] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock

[DNEX] DAGANG NEXCHANGE BERHAD

Announcement Date

20-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- -11.47%

YoY- 984.36%

Quarter Report

DNEX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Annualized Quarter Result
Revenue	189,913	185,866	175,300	178,455	148,198	148,626	107,568	46.02%
YoY %	2.18%	6.03%	-1.77%	20.42%	-0.29%	38.17%	-	-
Horiz. %	176.55%	172.79%	162.97%	165.90%	137.77%	138.17%	100.00%	-
PBT	64,310	58,902	64,572	134,766	141,798	195,606	25,088	87.19%
YoY %	9.18%	-8.78%	-52.09%	-4.96%	-27.51%	679.68%	-	-
Horiz. %	256.34%	234.78%	257.38%	537.17%	565.20%	779.68%	100.00%	-
Tax	-7,813	-5,568	-4,560	-14,553	-6,844	-6,694	-6,368	14.59%
YoY %	-40.32%	-22.11%	68.67%	-112.64%	-2.24%	-5.12%	-	-
Horiz. %	122.69%	87.44%	71.61%	228.53%	107.47%	105.12%	100.00%	-
NP	56,497	53,334	60,012	120,213	134,954	188,912	18,720	108.69%
YoY %	5.93%	-11.13%	-50.08%	-10.92%	-28.56%	909.15%	-	-
Horiz. %	301.80%	284.90%	320.58%	642.16%	720.91%	1,009.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,896	54,018	60,320	121,730	137,498	189,746	21,492	89.00%
YoY %	3.48%	-10.45%	-50.45%	-11.47%	-27.54%	782.87%	-	-
Horiz. %	260.08%	251.34%	280.66%	566.40%	639.76%	882.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.15%	9.45%	7.06%	10.80%	4.83%	3.42%	25.38%	-
YoY %	28.57%	33.85%	-34.63%	123.60%	41.23%	-86.52%	-	-
Horiz. %	47.87%	37.23%	27.82%	42.55%	19.03%	13.48%	100.00%	-
Total Cost	133,416	132,532	115,288	58,242	13,244	-40,286	88,848	31.09%
YoY %	0.67%	14.96%	97.95%	339.76%	132.87%	-145.34%	-	-
Horiz. %	150.16%	149.17%	129.76%	65.55%	14.91%	-45.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	436,687	418,203	415,999	256,078	207,433	186,025	109,017	152.00%
YoY %	4.42%	0.53%	62.45%	23.45%	11.51%	70.64%	-	-
Horiz. %	400.57%	383.61%	381.59%	234.90%	190.28%	170.64%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	11,645	17,425	-	5,819	13,170	15,502	31,147	-48.07%
YoY %	-33.17%	0.00%	-	-55.82%	-15.04%	-50.23%	-	-
Horiz. %	37.39%	55.94%	-	18.68%	42.28%	49.77%	100.00%	-
Div Payout %	20.83%	32.26%	-	4.78%	9.58%	8.17%	144.93%	-
YoY %	-35.43%	0.00%	-	-50.10%	17.26%	-94.36%	-	-
Horiz. %	14.37%	22.26%	-	3.30%	6.61%	5.64%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	436,687	418,203	415,999	256,078	207,433	186,025	109,017	152.00%
YoY %	4.42%	0.53%	62.45%	23.45%	11.51%	70.64%	-	-
Horiz. %	400.57%	383.61%	381.59%	234.90%	190.28%	170.64%	100.00%	-
NOSH	1,746,749	1,742,516	1,733,333	1,163,994	987,777	775,106	778,695	71.27%
YoY %	0.24%	0.53%	48.91%	17.84%	27.44%	-0.46%	-	-
Horiz. %	224.32%	223.77%	222.59%	149.48%	126.85%	99.54%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	29.75%	28.69%	34.23%	67.36%	91.06%	127.11%	17.40%	-
YoY %	3.69%	-16.18%	-49.18%	-26.03%	-28.36%	630.52%	-	-
Horiz. %	170.98%	164.89%	196.72%	387.13%	523.33%	730.52%	100.00%	-
ROE	12.80%	12.92%	14.50%	47.54%	66.29%	102.00%	19.71%	-
YoY %	-0.93%	-10.90%	-69.50%	-28.28%	-35.01%	417.50%	-	-
Horiz. %	64.94%	65.55%	73.57%	241.20%	336.33%	517.50%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	10.87	10.67	10.11	15.33	15.00	19.17	13.81	-14.73%
YoY %	1.87%	5.54%	-34.05%	2.20%	-21.75%	38.81%	-	-
Horiz. %	78.71%	77.26%	73.21%	111.01%	108.62%	138.81%	100.00%	-
EPS	3.20	3.10	3.48	10.45	13.92	24.48	2.76	10.35%
YoY %	3.23%	-10.92%	-66.70%	-24.93%	-43.14%	786.96%	-	-
Horiz. %	115.94%	112.32%	126.09%	378.62%	504.35%	886.96%	100.00%	-
DPS	0.67	1.00	0.00	0.50	1.33	2.00	4.00	-69.58%
YoY %	-33.00%	0.00%	0.00%	-62.41%	-33.50%	-50.00%	-	-
Horiz. %	16.75%	25.00%	0.00%	12.50%	33.25%	50.00%	100.00%	-
NAPS	0.25	0.24	0.24	0.22	0.21	0.24	0.14	47.13%
YoY %	4.17%	0.00%	9.09%	4.76%	-12.50%	71.43%	-	-
Horiz. %	178.57%	171.43%	171.43%	157.14%	150.00%	171.43%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,729,887
RPS	5.47	5.35	5.05	5.14	4.27	4.28	3.10	45.97%
YoY %	2.24%	5.94%	-1.75%	20.37%	-0.23%	38.06%	-	-
Horiz. %	176.45%	172.58%	162.90%	165.81%	137.74%	138.06%	100.00%	-
EPS	1.61	1.56	1.74	3.51	3.96	5.47	0.62	88.81%
YoY %	3.21%	-10.34%	-50.43%	-11.36%	-27.61%	782.26%	-	-
Horiz. %	259.68%	251.61%	280.65%	566.13%	638.71%	882.26%	100.00%	-
DPS	0.34	0.50	0.00	0.17	0.38	0.45	0.90	-47.71%
YoY %	-32.00%	0.00%	0.00%	-55.26%	-15.56%	-50.00%	-	-
Horiz. %	37.78%	55.56%	0.00%	18.89%	42.22%	50.00%	100.00%	-
NAPS	0.1258	0.1205	0.1198	0.0738	0.0597	0.0536	0.0314	152.03%
YoY %	4.40%	0.58%	62.33%	23.62%	11.38%	70.70%	-	-
Horiz. %	400.64%	383.76%	381.53%	235.03%	190.13%	170.70%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	0.48	0.58	0.395	0.255	0.30	0.205	0.225	-
P/RPS	4.41	5.44	3.91	1.66	2.00	1.07	1.63	94.04%
YoY %	-18.93%	39.13%	135.54%	-17.00%	86.92%	-34.36%	-	-
Horiz. %	270.55%	333.74%	239.88%	101.84%	122.70%	65.64%	100.00%	-
P/EPS	15.00	18.71	11.35	2.44	2.16	0.84	8.15	50.12%
YoY %	-19.83%	64.85%	365.16%	12.96%	157.14%	-89.69%	-	-
Horiz. %	184.05%	229.57%	139.26%	29.94%	26.50%	10.31%	100.00%	-
EY	6.67	5.34	8.81	41.01	46.40	119.41	12.27	-33.36%
YoY %	24.91%	-39.39%	-78.52%	-11.62%	-61.14%	873.19%	-	-
Horiz. %	54.36%	43.52%	71.80%	334.23%	378.16%	973.19%	100.00%	-
DY	1.39	1.72	0.00	1.96	4.44	9.76	17.78	-81.68%
YoY %	-19.19%	0.00%	0.00%	-55.86%	-54.51%	-45.11%	-	-
Horiz. %	7.82%	9.67%	0.00%	11.02%	24.97%	54.89%	100.00%	-
P/NAPS	1.92	2.42	1.65	1.16	1.43	0.85	1.61	12.44%
YoY %	-20.66%	46.67%	42.24%	-18.88%	68.24%	-47.20%	-	-
Horiz. %	119.25%	150.31%	102.48%	72.05%	88.82%	52.80%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	21/11/17	22/08/17	24/05/17	20/02/17	24/11/16	16/08/16	16/05/16	-
Price	0.415	0.525	0.59	0.375	0.255	0.225	0.24	-
P/RPS	3.82	4.92	5.83	2.45	1.70	1.17	1.74	68.83%
YoY %	-22.36%	-15.61%	137.96%	44.12%	45.30%	-32.76%	-	-
Horiz. %	219.54%	282.76%	335.06%	140.80%	97.70%	67.24%	100.00%	-
P/EPS	12.97	16.94	16.95	3.59	1.83	0.92	8.70	30.46%
YoY %	-23.44%	-0.06%	372.14%	96.17%	98.91%	-89.43%	-	-
Horiz. %	149.08%	194.71%	194.83%	41.26%	21.03%	10.57%	100.00%	-
EY	7.71	5.90	5.90	27.89	54.59	108.80	11.50	-23.37%
YoY %	30.68%	0.00%	-78.85%	-48.91%	-49.83%	846.09%	-	-
Horiz. %	67.04%	51.30%	51.30%	242.52%	474.70%	946.09%	100.00%	-
DY	1.61	1.90	0.00	1.33	5.23	8.89	16.67	-78.91%
YoY %	-15.26%	0.00%	0.00%	-74.57%	-41.17%	-46.67%	-	-
Horiz. %	9.66%	11.40%	0.00%	7.98%	31.37%	53.33%	100.00%	-
P/NAPS	1.66	2.19	2.46	1.70	1.21	0.94	1.71	-1.95%
YoY %	-24.20%	-10.98%	44.71%	40.50%	28.72%	-45.03%	-	-
Horiz. %	97.08%	128.07%	143.86%	99.42%	70.76%	54.97%	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