[DNEX] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 13.23%
YoY- -8.1%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 293,452 203,938 178,455 95,550 86,802 85,800 144,594 12.51%
PBT 66,647 66,591 134,766 23,427 27,677 3,904 114 189.02%
Tax -14,755 -11,400 -14,553 -7,602 -9,908 -3,925 -3,280 28.46%
NP 51,892 55,191 120,213 15,825 17,769 -21 -3,166 -
-
NP to SH 35,345 56,599 121,730 11,226 12,215 -5,971 -7,779 -
-
Tax Rate 22.14% 17.12% 10.80% 32.45% 35.80% 100.54% 2,877.19% -
Total Cost 241,560 148,747 58,242 79,725 69,033 85,821 147,760 8.53%
-
Net Worth 457,071 421,045 256,078 100,646 85,041 77,545 101,126 28.56%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 8,789 8,771 5,819 - - - 23,337 -15.01%
Div Payout % 24.87% 15.50% 4.78% - - - 0.00% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 457,071 421,045 256,078 100,646 85,041 77,545 101,126 28.56%
NOSH 1,758,035 1,755,372 1,163,994 774,206 773,101 775,454 777,900 14.54%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 17.68% 27.06% 67.36% 16.56% 20.47% -0.02% -2.19% -
ROE 7.73% 13.44% 47.54% 11.15% 14.36% -7.70% -7.69% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 16.69 11.62 15.33 12.34 11.23 11.06 18.59 -1.78%
EPS 2.01 3.24 10.45 1.45 1.58 -0.77 -1.00 -
DPS 0.50 0.50 0.50 0.00 0.00 0.00 3.00 -25.80%
NAPS 0.26 0.24 0.22 0.13 0.11 0.10 0.13 12.24%
Adjusted Per Share Value based on latest NOSH - 773,469
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 8.36 5.81 5.09 2.72 2.47 2.45 4.12 12.51%
EPS 1.01 1.61 3.47 0.32 0.35 -0.17 -0.22 -
DPS 0.25 0.25 0.17 0.00 0.00 0.00 0.67 -15.14%
NAPS 0.1303 0.12 0.073 0.0287 0.0242 0.0221 0.0288 28.59%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.23 0.485 0.255 0.25 0.255 0.255 0.30 -
P/RPS 1.38 4.17 1.66 2.03 2.27 2.30 1.61 -2.53%
P/EPS 11.44 15.03 2.44 17.24 16.14 -33.12 -30.00 -
EY 8.74 6.65 41.01 5.80 6.20 -3.02 -3.33 -
DY 2.17 1.03 1.96 0.00 0.00 0.00 10.00 -22.47%
P/NAPS 0.88 2.02 1.16 1.92 2.32 2.55 2.31 -14.85%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 27/02/18 20/02/17 26/02/16 24/02/15 25/02/14 28/02/13 -
Price 0.295 0.47 0.375 0.23 0.305 0.265 0.27 -
P/RPS 1.77 4.04 2.45 1.86 2.72 2.40 1.45 3.37%
P/EPS 14.67 14.57 3.59 15.86 19.30 -34.42 -27.00 -
EY 6.82 6.86 27.89 6.30 5.18 -2.91 -3.70 -
DY 1.69 1.06 1.33 0.00 0.00 0.00 11.11 -26.92%
P/NAPS 1.13 1.96 1.70 1.77 2.77 2.65 2.08 -9.66%

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