[DNEX] QoQ TTM 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- 13.86%
YoY- 984.36%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 209,741 197,075 195,388 178,455 139,063 125,258 100,452 63.28%
PBT 83,937 73,701 144,637 134,766 113,749 111,319 27,578 109.87%
Tax -10,554 -9,264 -14,101 -14,553 -8,458 -8,068 -8,210 18.20%
NP 73,383 64,437 130,536 120,213 105,291 103,251 19,368 142.84%
-
NP to SH 72,541 65,879 131,437 121,730 106,914 101,718 16,132 172.18%
-
Tax Rate 12.57% 12.57% 9.75% 10.80% 7.44% 7.25% 29.77% -
Total Cost 136,358 132,638 64,852 58,242 33,772 22,007 81,084 41.37%
-
Net Worth 438,617 421,023 415,999 380,575 298,743 186,135 109,017 152.75%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 17,420 17,420 - - 7,786 7,786 7,786 70.97%
Div Payout % 24.02% 26.44% - - 7.28% 7.66% 48.27% -
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 438,617 421,023 415,999 380,575 298,743 186,135 109,017 152.75%
NOSH 1,754,470 1,754,264 1,733,333 1,729,887 1,422,586 775,563 778,695 71.77%
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 34.99% 32.70% 66.81% 67.36% 75.71% 82.43% 19.28% -
ROE 16.54% 15.65% 31.60% 31.99% 35.79% 54.65% 14.80% -
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 11.95 11.23 11.27 10.32 9.78 16.15 12.90 -4.96%
EPS 4.13 3.76 7.58 7.04 7.52 13.12 2.07 58.41%
DPS 1.00 0.99 0.00 0.00 0.55 1.00 1.00 0.00%
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 6.65 6.24 6.19 5.65 4.41 3.97 3.18 63.45%
EPS 2.30 2.09 4.16 3.86 3.39 3.22 0.51 172.71%
DPS 0.55 0.55 0.00 0.00 0.25 0.25 0.25 69.07%
NAPS 0.139 0.1334 0.1318 0.1206 0.0946 0.059 0.0345 152.98%
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 4.02 5.16 3.50 2.47 3.07 1.27 1.74 74.67%
P/EPS 11.61 15.44 5.21 3.62 3.99 1.56 10.86 4.54%
EY 8.61 6.47 19.20 27.60 25.05 63.98 9.21 -4.38%
DY 2.08 1.71 0.00 0.00 1.82 4.88 4.44 -39.65%
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 3.47 4.67 5.23 3.64 2.61 1.39 1.86 51.48%
P/EPS 10.04 13.98 7.78 5.33 3.39 1.72 11.58 -9.06%
EY 9.96 7.15 12.85 18.77 29.47 58.29 8.63 10.01%
DY 2.41 1.89 0.00 0.00 2.15 4.44 4.17 -30.59%
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