[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
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 189,913 185,866 175,300 178,455 148,198 148,626 107,568 46.02%
PBT 64,310 58,902 64,572 134,766 141,798 195,606 25,088 87.19%
Tax -7,813 -5,568 -4,560 -14,553 -6,844 -6,694 -6,368 14.59%
NP 56,497 53,334 60,012 120,213 134,954 188,912 18,720 108.69%
-
NP to SH 55,896 54,018 60,320 121,730 137,498 189,746 21,492 89.00%
-
Tax Rate 12.15% 9.45% 7.06% 10.80% 4.83% 3.42% 25.38% -
Total Cost 133,416 132,532 115,288 58,242 13,244 -40,286 88,848 31.09%
-
Net Worth 436,687 418,203 415,999 256,078 207,433 186,025 109,017 152.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 11,645 17,425 - 5,819 13,170 15,502 31,147 -48.07%
Div Payout % 20.83% 32.26% - 4.78% 9.58% 8.17% 144.93% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 436,687 418,203 415,999 256,078 207,433 186,025 109,017 152.00%
NOSH 1,746,749 1,742,516 1,733,333 1,163,994 987,777 775,106 778,695 71.27%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 29.75% 28.69% 34.23% 67.36% 91.06% 127.11% 17.40% -
ROE 12.80% 12.92% 14.50% 47.54% 66.29% 102.00% 19.71% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 10.87 10.67 10.11 15.33 15.00 19.17 13.81 -14.73%
EPS 3.20 3.10 3.48 10.45 13.92 24.48 2.76 10.35%
DPS 0.67 1.00 0.00 0.50 1.33 2.00 4.00 -69.58%
NAPS 0.25 0.24 0.24 0.22 0.21 0.24 0.14 47.13%
Adjusted Per Share Value based on latest NOSH - 1,729,887
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 6.02 5.89 5.55 5.65 4.70 4.71 3.41 46.01%
EPS 1.77 1.71 1.91 3.86 4.36 6.01 0.68 89.11%
DPS 0.37 0.55 0.00 0.18 0.42 0.49 0.99 -48.08%
NAPS 0.1384 0.1325 0.1318 0.0811 0.0657 0.0589 0.0345 152.25%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
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%
P/EPS 15.00 18.71 11.35 2.44 2.16 0.84 8.15 50.12%
EY 6.67 5.34 8.81 41.01 46.40 119.41 12.27 -33.36%
DY 1.39 1.72 0.00 1.96 4.44 9.76 17.78 -81.68%
P/NAPS 1.92 2.42 1.65 1.16 1.43 0.85 1.61 12.44%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
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%
P/EPS 12.97 16.94 16.95 3.59 1.83 0.92 8.70 30.46%
EY 7.71 5.90 5.90 27.89 54.59 108.80 11.50 -23.37%
DY 1.61 1.90 0.00 1.33 5.23 8.89 16.67 -78.91%
P/NAPS 1.66 2.19 2.46 1.70 1.21 0.94 1.71 -1.95%

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