[DNEX] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 5.11%
YoY- 813.64%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 310,996 247,105 209,741 139,063 93,582 80,981 135,535 14.83%
PBT 52,651 72,883 83,937 113,749 26,210 10,517 10,888 30.02%
Tax -13,673 -11,962 -10,554 -8,458 -8,038 -7,257 -3,866 23.42%
NP 38,978 60,921 73,383 105,291 18,172 3,260 7,022 33.04%
-
NP to SH 34,065 49,721 72,541 106,914 11,702 -434 515 101.03%
-
Tax Rate 25.97% 16.41% 12.57% 7.44% 30.67% 69.00% 35.51% -
Total Cost 272,018 186,184 136,358 33,772 75,410 77,721 128,513 13.30%
-
Net Worth 474,669 439,442 438,617 298,743 94,000 86,616 99,000 29.83%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 8,789 - 17,420 7,786 - - 23,712 -15.23%
Div Payout % 25.80% - 24.02% 7.28% - - 4,604.37% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 474,669 439,442 438,617 298,743 94,000 86,616 99,000 29.83%
NOSH 1,758,035 1,757,818 1,754,470 1,422,586 783,333 787,419 900,000 11.80%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 12.53% 24.65% 34.99% 75.71% 19.42% 4.03% 5.18% -
ROE 7.18% 11.31% 16.54% 35.79% 12.45% -0.50% 0.52% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 17.69 14.06 11.95 9.78 11.95 10.28 15.06 2.71%
EPS 1.94 2.83 4.13 7.52 1.49 -0.06 0.06 78.44%
DPS 0.50 0.00 1.00 0.55 0.00 0.00 2.63 -24.16%
NAPS 0.27 0.25 0.25 0.21 0.12 0.11 0.11 16.13%
Adjusted Per Share Value based on latest NOSH - 1,422,586
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.86 7.04 5.98 3.96 2.67 2.31 3.86 14.84%
EPS 0.97 1.42 2.07 3.05 0.33 -0.01 0.01 114.27%
DPS 0.25 0.00 0.50 0.22 0.00 0.00 0.68 -15.35%
NAPS 0.1353 0.1252 0.125 0.0851 0.0268 0.0247 0.0282 29.85%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.265 0.40 0.48 0.30 0.245 0.355 0.275 -
P/RPS 1.50 2.85 4.02 3.07 2.05 3.45 1.83 -3.25%
P/EPS 13.68 14.14 11.61 3.99 16.40 -644.09 480.58 -44.72%
EY 7.31 7.07 8.61 25.05 6.10 -0.16 0.21 80.64%
DY 1.89 0.00 2.08 1.82 0.00 0.00 9.58 -23.69%
P/NAPS 0.98 1.60 1.92 1.43 2.04 3.23 2.50 -14.44%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 18/11/19 19/11/18 21/11/17 24/11/16 23/11/15 10/11/14 26/11/13 -
Price 0.275 0.37 0.415 0.255 0.265 0.37 0.26 -
P/RPS 1.55 2.63 3.47 2.61 2.22 3.60 1.73 -1.81%
P/EPS 14.19 13.08 10.04 3.39 17.74 -671.30 454.37 -43.86%
EY 7.05 7.64 9.96 29.47 5.64 -0.15 0.22 78.17%
DY 1.82 0.00 2.41 2.15 0.00 0.00 10.13 -24.87%
P/NAPS 1.02 1.48 1.66 1.21 2.21 3.36 2.36 -13.04%

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