[DNEX] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 1.26%
YoY- -53.5%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 330,503 293,452 203,938 178,455 95,550 86,802 85,800 19.69%
PBT 77,406 66,647 66,591 134,766 23,427 27,677 3,904 48.91%
Tax -8,773 -14,755 -11,400 -14,553 -7,602 -9,908 -3,925 11.31%
NP 68,633 51,892 55,191 120,213 15,825 17,769 -21 -
-
NP to SH 119,976 35,345 56,599 121,730 11,226 12,215 -5,971 -
-
Tax Rate 11.33% 22.14% 17.12% 10.80% 32.45% 35.80% 100.54% -
Total Cost 261,870 241,560 148,747 58,242 79,725 69,033 85,821 16.03%
-
Net Worth 923,793 457,071 421,045 256,078 100,646 85,041 77,545 39.13%
Dividend
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 8,789 8,771 5,819 - - - -
Div Payout % - 24.87% 15.50% 4.78% - - - -
Equity
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 923,793 457,071 421,045 256,078 100,646 85,041 77,545 39.13%
NOSH 2,517,406 1,758,035 1,755,372 1,163,994 774,206 773,101 775,454 16.99%
Ratio Analysis
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 20.77% 17.68% 27.06% 67.36% 16.56% 20.47% -0.02% -
ROE 12.99% 7.73% 13.44% 47.54% 11.15% 14.36% -7.70% -
Per Share
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 13.95 16.69 11.62 15.33 12.34 11.23 11.06 3.14%
EPS 6.24 2.01 3.24 10.45 1.45 1.58 -0.77 -
DPS 0.00 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.39 0.26 0.24 0.22 0.13 0.11 0.10 19.89%
Adjusted Per Share Value based on latest NOSH - 1,755,372
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 10.47 9.30 6.46 5.65 3.03 2.75 2.72 19.68%
EPS 3.80 1.12 1.79 3.86 0.36 0.39 -0.19 -
DPS 0.00 0.28 0.28 0.18 0.00 0.00 0.00 -
NAPS 0.2927 0.1448 0.1334 0.0811 0.0319 0.0269 0.0246 39.11%
Price Multiplier on Financial Quarter End Date
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/21 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.705 0.23 0.485 0.255 0.25 0.255 0.255 -
P/RPS 5.05 1.38 4.17 1.66 2.03 2.27 2.30 11.05%
P/EPS 13.92 11.44 15.03 2.44 17.24 16.14 -33.12 -
EY 7.18 8.74 6.65 41.01 5.80 6.20 -3.02 -
DY 0.00 2.17 1.03 1.96 0.00 0.00 0.00 -
P/NAPS 1.81 0.88 2.02 1.16 1.92 2.32 2.55 -4.46%
Price Multiplier on Announcement Date
30/06/21 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/09/21 27/02/19 27/02/18 20/02/17 26/02/16 24/02/15 25/02/14 -
Price 0.81 0.295 0.47 0.375 0.23 0.305 0.265 -
P/RPS 5.81 1.77 4.04 2.45 1.86 2.72 2.40 12.50%
P/EPS 15.99 14.67 14.57 3.59 15.86 19.30 -34.42 -
EY 6.25 6.82 6.86 27.89 6.30 5.18 -2.91 -
DY 0.00 1.69 1.06 1.33 0.00 0.00 0.00 -
P/NAPS 2.08 1.13 1.96 1.70 1.77 2.77 2.65 -3.17%

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