[DNEX] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 35.05%
YoY- -26.5%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 290,486 270,861 282,294 275,796 293,452 247,469 244,580 12.11%
PBT 47,587 54,038 62,134 65,260 66,647 72,700 86,528 -32.80%
Tax -12,090 -7,120 -9,014 -9,544 -14,755 -8,562 -6,028 58.83%
NP 35,497 46,918 53,120 55,716 51,892 64,137 80,500 -41.97%
-
NP to SH 30,008 45,018 48,564 47,732 35,345 46,725 56,792 -34.56%
-
Tax Rate 25.41% 13.18% 14.51% 14.62% 22.14% 11.78% 6.97% -
Total Cost 254,989 223,942 229,174 220,080 241,560 183,332 164,080 34.05%
-
Net Worth 474,676 474,669 474,669 457,089 457,071 439,442 456,959 2.56%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - 8,789 - - -
Div Payout % - - - - 24.87% - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 474,676 474,669 474,669 457,089 457,071 439,442 456,959 2.56%
NOSH 1,758,090 1,758,035 1,758,035 1,758,035 1,758,035 1,757,818 1,757,639 0.01%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 12.22% 17.32% 18.82% 20.20% 17.68% 25.92% 32.91% -
ROE 6.32% 9.48% 10.23% 10.44% 7.73% 10.63% 12.43% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 16.52 15.41 16.06 15.69 16.69 14.08 13.92 12.05%
EPS 1.71 2.56 2.76 2.72 2.01 2.65 3.24 -34.61%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.27 0.27 0.27 0.26 0.26 0.25 0.26 2.54%
Adjusted Per Share Value based on latest NOSH - 1,758,035
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 9.20 8.58 8.94 8.74 9.30 7.84 7.75 12.07%
EPS 0.95 1.43 1.54 1.51 1.12 1.48 1.80 -34.61%
DPS 0.00 0.00 0.00 0.00 0.28 0.00 0.00 -
NAPS 0.1504 0.1504 0.1504 0.1448 0.1448 0.1392 0.1448 2.55%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.265 0.265 0.255 0.28 0.23 0.40 0.395 -
P/RPS 1.60 1.72 1.59 1.78 1.38 2.84 2.84 -31.71%
P/EPS 15.53 10.35 9.23 10.31 11.44 15.05 12.22 17.27%
EY 6.44 9.66 10.83 9.70 8.74 6.65 8.18 -14.70%
DY 0.00 0.00 0.00 0.00 2.17 0.00 0.00 -
P/NAPS 0.98 0.98 0.94 1.08 0.88 1.60 1.52 -25.30%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 18/11/19 22/08/19 21/05/19 27/02/19 19/11/18 06/08/18 -
Price 0.235 0.275 0.255 0.25 0.295 0.37 0.40 -
P/RPS 1.42 1.78 1.59 1.59 1.77 2.63 2.87 -37.36%
P/EPS 13.77 10.74 9.23 9.21 14.67 13.92 12.38 7.33%
EY 7.26 9.31 10.83 10.86 6.82 7.18 8.08 -6.86%
DY 0.00 0.00 0.00 0.00 1.69 0.00 0.00 -
P/NAPS 0.87 1.02 0.94 0.96 1.13 1.48 1.54 -31.59%

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