[DNEX] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 2.04%
YoY- -56.06%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 293,452 247,105 233,295 231,220 203,938 209,741 197,075 30.30%
PBT 66,647 72,883 80,404 80,623 66,591 83,937 73,701 -6.46%
Tax -14,755 -11,962 -11,630 -11,748 -11,400 -10,554 -9,264 36.26%
NP 51,892 60,921 68,774 68,875 55,191 73,383 64,437 -13.40%
-
NP to SH 35,345 49,721 57,986 57,754 56,599 72,541 65,879 -33.89%
-
Tax Rate 22.14% 16.41% 14.46% 14.57% 17.12% 12.57% 12.57% -
Total Cost 241,560 186,184 164,521 162,345 148,747 136,358 132,638 48.96%
-
Net Worth 457,071 439,442 456,959 436,817 421,045 438,617 421,023 5.61%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 8,789 - - 8,771 8,771 17,420 17,420 -36.54%
Div Payout % 24.87% - - 15.19% 15.50% 24.02% 26.44% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 457,071 439,442 456,959 436,817 421,045 438,617 421,023 5.61%
NOSH 1,758,035 1,757,818 1,757,639 1,757,339 1,755,372 1,754,470 1,754,264 0.14%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 17.68% 24.65% 29.48% 29.79% 27.06% 34.99% 32.70% -
ROE 7.73% 11.31% 12.69% 13.22% 13.44% 16.54% 15.65% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 16.69 14.06 13.27 13.23 11.62 11.95 11.23 30.13%
EPS 2.01 2.83 3.30 3.31 3.23 4.13 3.76 -34.05%
DPS 0.50 0.00 0.00 0.50 0.50 1.00 0.99 -36.50%
NAPS 0.26 0.25 0.26 0.25 0.24 0.25 0.24 5.46%
Adjusted Per Share Value based on latest NOSH - 1,757,339
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 9.30 7.83 7.39 7.33 6.46 6.65 6.24 30.38%
EPS 1.12 1.58 1.84 1.83 1.79 2.30 2.09 -33.94%
DPS 0.28 0.00 0.00 0.28 0.28 0.55 0.55 -36.16%
NAPS 0.1448 0.1392 0.1448 0.1384 0.1334 0.139 0.1334 5.60%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.23 0.40 0.395 0.40 0.485 0.48 0.58 -
P/RPS 1.38 2.85 2.98 3.02 4.17 4.02 5.16 -58.39%
P/EPS 11.44 14.14 11.97 12.10 15.03 11.61 15.44 -18.07%
EY 8.74 7.07 8.35 8.26 6.65 8.61 6.47 22.13%
DY 2.17 0.00 0.00 1.25 1.03 2.08 1.71 17.16%
P/NAPS 0.88 1.60 1.52 1.60 2.02 1.92 2.42 -48.95%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 19/11/18 06/08/18 24/05/18 27/02/18 21/11/17 22/08/17 -
Price 0.295 0.37 0.40 0.375 0.47 0.415 0.525 -
P/RPS 1.77 2.63 3.01 2.83 4.04 3.47 4.67 -47.53%
P/EPS 14.67 13.08 12.12 11.35 14.57 10.04 13.98 3.25%
EY 6.82 7.64 8.25 8.81 6.86 9.96 7.15 -3.09%
DY 1.69 0.00 0.00 1.33 1.06 2.41 1.89 -7.16%
P/NAPS 1.13 1.48 1.54 1.50 1.96 1.66 2.19 -35.59%

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