[DNEX] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 13.16%
YoY- -6.45%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 247,469 189,913 148,198 90,181 81,141 87,566 99,645 16.36%
PBT 72,700 64,310 141,798 21,369 23,325 14,508 142 182.70%
Tax -8,562 -7,813 -6,844 -5,702 -8,196 -3,753 -2,971 19.28%
NP 64,137 56,497 134,954 15,666 15,129 10,754 -2,829 -
-
NP to SH 46,725 55,896 137,498 9,914 10,598 3,216 -7,842 -
-
Tax Rate 11.78% 12.15% 4.83% 26.68% 35.14% 25.87% 2,092.25% -
Total Cost 183,332 133,416 13,244 74,514 66,012 76,812 102,474 10.17%
-
Net Worth 439,442 436,687 207,433 92,949 84,892 85,587 108,352 26.26%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 11,645 13,170 - - - - -
Div Payout % - 20.83% 9.58% - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 439,442 436,687 207,433 92,949 84,892 85,587 108,352 26.26%
NOSH 1,757,818 1,746,749 987,777 774,583 771,747 778,064 773,947 14.64%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 25.92% 29.75% 91.06% 17.37% 18.65% 12.28% -2.84% -
ROE 10.63% 12.80% 66.29% 10.67% 12.48% 3.76% -7.24% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.08 10.87 15.00 11.64 10.51 11.25 12.87 1.50%
EPS 2.65 3.20 13.92 1.28 1.37 0.41 -1.01 -
DPS 0.00 0.67 1.33 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.25 0.21 0.12 0.11 0.11 0.14 10.14%
Adjusted Per Share Value based on latest NOSH - 783,333
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 7.84 6.02 4.70 2.86 2.57 2.77 3.16 16.34%
EPS 1.48 1.77 4.36 0.31 0.34 0.10 -0.25 -
DPS 0.00 0.37 0.42 0.00 0.00 0.00 0.00 -
NAPS 0.1392 0.1384 0.0657 0.0294 0.0269 0.0271 0.0343 26.28%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.40 0.48 0.30 0.245 0.355 0.275 0.28 -
P/RPS 2.84 4.41 2.00 2.10 3.38 2.44 2.17 4.58%
P/EPS 15.05 15.00 2.16 19.14 25.85 66.53 -27.63 -
EY 6.65 6.67 46.40 5.22 3.87 1.50 -3.62 -
DY 0.00 1.39 4.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.92 1.43 2.04 3.23 2.50 2.00 -3.64%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 19/11/18 21/11/17 24/11/16 23/11/15 10/11/14 26/11/13 28/11/12 -
Price 0.37 0.415 0.255 0.265 0.37 0.26 0.30 -
P/RPS 2.63 3.82 1.70 2.28 3.52 2.31 2.33 2.03%
P/EPS 13.92 12.97 1.83 20.70 26.94 62.90 -29.61 -
EY 7.18 7.71 54.59 4.83 3.71 1.59 -3.38 -
DY 0.00 1.61 5.23 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.66 1.21 2.21 3.36 2.36 2.14 -5.95%

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