[DNEX] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -50.45%
YoY- 180.66%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 203,938 189,913 185,866 175,300 178,455 148,198 148,626 23.41%
PBT 66,591 64,310 58,902 64,572 134,766 141,798 195,606 -51.14%
Tax -11,400 -7,813 -5,568 -4,560 -14,553 -6,844 -6,694 42.47%
NP 55,191 56,497 53,334 60,012 120,213 134,954 188,912 -55.87%
-
NP to SH 56,599 55,896 54,018 60,320 121,730 137,498 189,746 -55.25%
-
Tax Rate 17.12% 12.15% 9.45% 7.06% 10.80% 4.83% 3.42% -
Total Cost 148,747 133,416 132,532 115,288 58,242 13,244 -40,286 -
-
Net Worth 421,045 436,687 418,203 415,999 256,078 207,433 186,025 72.13%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 8,771 11,645 17,425 - 5,819 13,170 15,502 -31.52%
Div Payout % 15.50% 20.83% 32.26% - 4.78% 9.58% 8.17% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 421,045 436,687 418,203 415,999 256,078 207,433 186,025 72.13%
NOSH 1,755,372 1,746,749 1,742,516 1,733,333 1,163,994 987,777 775,106 72.19%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 27.06% 29.75% 28.69% 34.23% 67.36% 91.06% 127.11% -
ROE 13.44% 12.80% 12.92% 14.50% 47.54% 66.29% 102.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.62 10.87 10.67 10.11 15.33 15.00 19.17 -28.31%
EPS 3.24 3.20 3.10 3.48 10.45 13.92 24.48 -73.93%
DPS 0.50 0.67 1.00 0.00 0.50 1.33 2.00 -60.21%
NAPS 0.24 0.25 0.24 0.24 0.22 0.21 0.24 0.00%
Adjusted Per Share Value based on latest NOSH - 1,733,333
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 6.46 6.02 5.89 5.55 5.65 4.70 4.71 23.37%
EPS 1.79 1.77 1.71 1.91 3.86 4.36 6.01 -55.30%
DPS 0.28 0.37 0.55 0.00 0.18 0.42 0.49 -31.06%
NAPS 0.1334 0.1384 0.1325 0.1318 0.0811 0.0657 0.0589 72.20%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.485 0.48 0.58 0.395 0.255 0.30 0.205 -
P/RPS 4.17 4.41 5.44 3.91 1.66 2.00 1.07 147.03%
P/EPS 15.03 15.00 18.71 11.35 2.44 2.16 0.84 580.51%
EY 6.65 6.67 5.34 8.81 41.01 46.40 119.41 -85.33%
DY 1.03 1.39 1.72 0.00 1.96 4.44 9.76 -77.57%
P/NAPS 2.02 1.92 2.42 1.65 1.16 1.43 0.85 77.80%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 21/11/17 22/08/17 24/05/17 20/02/17 24/11/16 16/08/16 -
Price 0.47 0.415 0.525 0.59 0.375 0.255 0.225 -
P/RPS 4.04 3.82 4.92 5.83 2.45 1.70 1.17 127.93%
P/EPS 14.57 12.97 16.94 16.95 3.59 1.83 0.92 527.47%
EY 6.86 7.71 5.90 5.90 27.89 54.59 108.80 -84.07%
DY 1.06 1.61 1.90 0.00 1.33 5.23 8.89 -75.68%
P/NAPS 1.96 1.66 2.19 2.46 1.70 1.21 0.94 62.99%

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