[DNEX] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 1.26%
YoY- -53.5%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 247,469 244,580 284,428 203,938 189,913 185,866 175,300 25.81%
PBT 72,700 86,528 120,700 66,591 64,310 58,902 64,572 8.21%
Tax -8,562 -6,028 -5,952 -11,400 -7,813 -5,568 -4,560 52.13%
NP 64,137 80,500 114,748 55,191 56,497 53,334 60,012 4.52%
-
NP to SH 46,725 56,792 64,940 56,599 55,896 54,018 60,320 -15.64%
-
Tax Rate 11.78% 6.97% 4.93% 17.12% 12.15% 9.45% 7.06% -
Total Cost 183,332 164,080 169,680 148,747 133,416 132,532 115,288 36.20%
-
Net Worth 439,442 456,959 436,817 421,045 436,687 418,203 415,999 3.71%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 8,771 11,645 17,425 - -
Div Payout % - - - 15.50% 20.83% 32.26% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 439,442 456,959 436,817 421,045 436,687 418,203 415,999 3.71%
NOSH 1,757,818 1,757,639 1,757,339 1,755,372 1,746,749 1,742,516 1,733,333 0.93%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 25.92% 32.91% 40.34% 27.06% 29.75% 28.69% 34.23% -
ROE 10.63% 12.43% 14.87% 13.44% 12.80% 12.92% 14.50% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 14.08 13.92 16.28 11.62 10.87 10.67 10.11 24.68%
EPS 2.65 3.24 3.72 3.24 3.20 3.10 3.48 -16.59%
DPS 0.00 0.00 0.00 0.50 0.67 1.00 0.00 -
NAPS 0.25 0.26 0.25 0.24 0.25 0.24 0.24 2.75%
Adjusted Per Share Value based on latest NOSH - 1,755,372
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 7.84 7.75 9.01 6.46 6.02 5.89 5.55 25.87%
EPS 1.48 1.80 2.06 1.79 1.77 1.71 1.91 -15.62%
DPS 0.00 0.00 0.00 0.28 0.37 0.55 0.00 -
NAPS 0.1392 0.1448 0.1384 0.1334 0.1384 0.1325 0.1318 3.70%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.40 0.395 0.40 0.485 0.48 0.58 0.395 -
P/RPS 2.84 2.84 2.46 4.17 4.41 5.44 3.91 -19.18%
P/EPS 15.05 12.22 10.76 15.03 15.00 18.71 11.35 20.67%
EY 6.65 8.18 9.29 6.65 6.67 5.34 8.81 -17.08%
DY 0.00 0.00 0.00 1.03 1.39 1.72 0.00 -
P/NAPS 1.60 1.52 1.60 2.02 1.92 2.42 1.65 -2.02%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 19/11/18 06/08/18 24/05/18 27/02/18 21/11/17 22/08/17 24/05/17 -
Price 0.37 0.40 0.375 0.47 0.415 0.525 0.59 -
P/RPS 2.63 2.87 2.30 4.04 3.82 4.92 5.83 -41.15%
P/EPS 13.92 12.38 10.09 14.57 12.97 16.94 16.95 -12.29%
EY 7.18 8.08 9.91 6.86 7.71 5.90 5.90 13.97%
DY 0.00 0.00 0.00 1.06 1.61 1.90 0.00 -
P/NAPS 1.48 1.54 1.50 1.96 1.66 2.19 2.46 -28.71%

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