[DNEX] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 10.11%
YoY- -32.15%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 233,295 231,220 203,938 209,741 197,075 195,388 178,455 19.61%
PBT 80,404 80,623 66,591 83,937 73,701 144,637 134,766 -29.19%
Tax -11,630 -11,748 -11,400 -10,554 -9,264 -14,101 -14,553 -13.91%
NP 68,774 68,875 55,191 73,383 64,437 130,536 120,213 -31.15%
-
NP to SH 57,986 57,754 56,599 72,541 65,879 131,437 121,730 -39.08%
-
Tax Rate 14.46% 14.57% 17.12% 12.57% 12.57% 9.75% 10.80% -
Total Cost 164,521 162,345 148,747 136,358 132,638 64,852 58,242 100.20%
-
Net Worth 456,959 436,817 421,045 438,617 421,023 415,999 380,575 13.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 8,771 8,771 17,420 17,420 - - -
Div Payout % - 15.19% 15.50% 24.02% 26.44% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 456,959 436,817 421,045 438,617 421,023 415,999 380,575 13.00%
NOSH 1,757,639 1,757,339 1,755,372 1,754,470 1,754,264 1,733,333 1,729,887 1.06%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 29.48% 29.79% 27.06% 34.99% 32.70% 66.81% 67.36% -
ROE 12.69% 13.22% 13.44% 16.54% 15.65% 31.60% 31.99% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.27 13.23 11.62 11.95 11.23 11.27 10.32 18.30%
EPS 3.30 3.31 3.23 4.13 3.76 7.58 7.04 -39.74%
DPS 0.00 0.50 0.50 1.00 0.99 0.00 0.00 -
NAPS 0.26 0.25 0.24 0.25 0.24 0.24 0.22 11.81%
Adjusted Per Share Value based on latest NOSH - 1,754,470
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 6.65 6.59 5.81 5.98 5.62 5.57 5.09 19.56%
EPS 1.65 1.65 1.61 2.07 1.88 3.75 3.47 -39.16%
DPS 0.00 0.25 0.25 0.50 0.50 0.00 0.00 -
NAPS 0.1302 0.1245 0.12 0.125 0.12 0.1186 0.1085 12.96%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.395 0.40 0.485 0.48 0.58 0.395 0.255 -
P/RPS 2.98 3.02 4.17 4.02 5.16 3.50 2.47 13.36%
P/EPS 11.97 12.10 15.03 11.61 15.44 5.21 3.62 122.43%
EY 8.35 8.26 6.65 8.61 6.47 19.20 27.60 -55.03%
DY 0.00 1.25 1.03 2.08 1.71 0.00 0.00 -
P/NAPS 1.52 1.60 2.02 1.92 2.42 1.65 1.16 19.80%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 06/08/18 24/05/18 27/02/18 21/11/17 22/08/17 24/05/17 20/02/17 -
Price 0.40 0.375 0.47 0.415 0.525 0.59 0.375 -
P/RPS 3.01 2.83 4.04 3.47 4.67 5.23 3.64 -11.93%
P/EPS 12.12 11.35 14.57 10.04 13.98 7.78 5.33 73.18%
EY 8.25 8.81 6.86 9.96 7.15 12.85 18.77 -42.27%
DY 0.00 1.33 1.06 2.41 1.89 0.00 0.00 -
P/NAPS 1.54 1.50 1.96 1.66 2.19 2.46 1.70 -6.39%

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