[DNEX] YoY TTM Result on 31-Dec-2021 [#2]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 6.72%
YoY- 41531.2%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 715,164 239,520 312,309 233,295 197,075 125,258 92,219 36.98%
PBT 443,967 -4,254 54,450 80,404 73,701 111,319 26,454 54.22%
Tax 135 -4,824 -16,248 -11,630 -9,264 -8,068 -9,708 -
NP 444,102 -9,078 38,202 68,774 64,437 103,251 16,746 65.45%
-
NP to SH 456,278 1,096 31,231 57,986 65,879 101,718 11,088 77.01%
-
Tax Rate -0.03% - 29.84% 14.46% 12.57% 7.25% 36.70% -
Total Cost 271,062 248,598 274,107 164,521 132,638 22,007 75,473 21.70%
-
Net Worth 1,594,163 496,103 474,669 456,959 421,023 186,135 93,935 54.49%
Dividend
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 18,754 - 8,789 - 17,420 7,786 - -
Div Payout % 4.11% - 28.14% - 26.44% 7.66% - -
Equity
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,594,163 496,103 474,669 456,959 421,023 186,135 93,935 54.49%
NOSH 3,155,324 1,908,090 1,758,035 1,757,639 1,754,264 775,563 782,800 23.87%
Ratio Analysis
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 62.10% -3.79% 12.23% 29.48% 32.70% 82.43% 18.16% -
ROE 28.62% 0.22% 6.58% 12.69% 15.65% 54.65% 11.80% -
Per Share
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 22.88 12.55 17.76 13.27 11.23 16.15 11.78 10.73%
EPS 14.60 0.06 1.78 3.30 3.76 13.12 1.42 43.04%
DPS 0.60 0.00 0.50 0.00 0.99 1.00 0.00 -
NAPS 0.51 0.26 0.27 0.26 0.24 0.24 0.12 24.89%
Adjusted Per Share Value based on latest NOSH - 3,155,324
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 22.66 7.59 9.89 7.39 6.24 3.97 2.92 36.99%
EPS 14.46 0.03 0.99 1.84 2.09 3.22 0.35 77.11%
DPS 0.59 0.00 0.28 0.00 0.55 0.25 0.00 -
NAPS 0.5051 0.1572 0.1504 0.1448 0.1334 0.059 0.0298 54.46%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 31/12/21 31/12/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.76 0.225 0.255 0.395 0.58 0.205 0.245 -
P/RPS 3.32 1.79 1.44 2.98 5.16 1.27 2.08 7.44%
P/EPS 5.21 391.72 14.35 11.97 15.44 1.56 17.30 -16.83%
EY 19.21 0.26 6.97 8.35 6.47 63.98 5.78 20.26%
DY 0.79 0.00 1.96 0.00 1.71 4.88 0.00 -
P/NAPS 1.49 0.87 0.94 1.52 2.42 0.85 2.04 -4.71%
Price Multiplier on Announcement Date
31/12/21 31/12/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/02/22 25/02/21 22/08/19 06/08/18 22/08/17 16/08/16 27/08/15 -
Price 1.14 0.715 0.255 0.40 0.525 0.225 0.215 -
P/RPS 4.98 5.70 1.44 3.01 4.67 1.39 1.83 16.62%
P/EPS 7.81 1,244.79 14.35 12.12 13.98 1.72 15.18 -9.70%
EY 12.80 0.08 6.97 8.25 7.15 58.29 6.59 10.73%
DY 0.53 0.00 1.96 0.00 1.89 4.44 0.00 -
P/NAPS 2.24 2.75 0.94 1.54 2.19 0.94 1.79 3.50%

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