[DFX] YoY Quarter Result on 31-Dec-2015 [#3]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 64.13%
YoY- -56.5%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 3,251 18,402 21,152 20,637 33,781 17,862 19,462 -21.86%
PBT 1,616 804 580 982 3,980 -412 3,850 -11.28%
Tax 25 -194 -813 313 -972 -189 -1,328 -
NP 1,641 610 -233 1,295 3,008 -601 2,522 -5.75%
-
NP to SH 1,637 612 -233 1,295 2,977 -602 2,527 -5.81%
-
Tax Rate -1.55% 24.13% 140.17% -31.87% 24.42% - 34.49% -
Total Cost 1,610 17,792 21,385 19,342 30,773 18,463 16,940 -27.71%
-
Net Worth 5,428,921 5,309,604 45,557 44,743 43,659 37,828 37,828 98.34%
Dividend
31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 2,982 - - - - - - -
Div Payout % 182.22% - - - - - - -
Equity
31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 5,428,921 5,309,604 45,557 44,743 43,659 37,828 37,828 98.34%
NOSH 745,731 745,731 1,355,877 1,355,877 1,355,877 1,355,877 1,355,877 -7.91%
Ratio Analysis
31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 50.48% 3.31% -1.10% 6.28% 8.90% -3.36% 12.96% -
ROE 0.03% 0.01% -0.51% 2.89% 6.82% -1.59% 6.68% -
Per Share
31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.44 2.47 1.56 1.52 2.49 1.32 1.44 -15.08%
EPS 0.22 0.08 -0.02 0.10 0.22 -0.04 0.19 2.04%
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.28 7.12 0.0336 0.033 0.0322 0.0279 0.0279 115.38%
Adjusted Per Share Value based on latest NOSH - 1,355,877
31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 0.43 2.46 2.83 2.76 4.52 2.39 2.60 -21.97%
EPS 0.22 0.08 -0.03 0.17 0.40 -0.08 0.34 -5.82%
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.2562 7.0967 0.0609 0.0598 0.0584 0.0506 0.0506 98.32%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/03/20 29/03/19 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.06 0.08 0.025 0.07 0.06 0.065 0.05 -
P/RPS 13.76 3.24 1.60 4.60 2.41 4.93 3.48 20.87%
P/EPS 27.33 97.48 -145.48 73.29 27.33 -146.40 26.83 0.25%
EY 3.66 1.03 -0.69 1.36 3.66 -0.68 3.73 -0.26%
DY 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 0.74 2.12 1.86 2.33 1.79 -51.09%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 20/05/20 27/05/19 21/02/17 23/02/16 26/02/15 20/02/14 19/02/13 -
Price 0.09 0.075 0.045 0.06 0.14 0.07 0.055 -
P/RPS 20.64 3.04 2.88 3.94 5.62 5.31 3.83 26.14%
P/EPS 41.00 91.39 -261.86 62.82 63.76 -157.66 29.51 4.63%
EY 2.44 1.09 -0.38 1.59 1.57 -0.63 3.39 -4.43%
DY 4.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 1.34 1.82 4.35 2.51 1.97 -51.73%

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