[DNEX] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 3.48%
YoY- -59.35%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 244,580 284,428 203,938 189,913 185,866 175,300 178,455 23.45%
PBT 86,528 120,700 66,591 64,310 58,902 64,572 134,766 -25.63%
Tax -6,028 -5,952 -11,400 -7,813 -5,568 -4,560 -14,553 -44.52%
NP 80,500 114,748 55,191 56,497 53,334 60,012 120,213 -23.51%
-
NP to SH 56,792 64,940 56,599 55,896 54,018 60,320 121,730 -39.93%
-
Tax Rate 6.97% 4.93% 17.12% 12.15% 9.45% 7.06% 10.80% -
Total Cost 164,080 169,680 148,747 133,416 132,532 115,288 58,242 99.84%
-
Net Worth 456,959 436,817 421,045 436,687 418,203 415,999 256,078 47.27%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 8,771 11,645 17,425 - 5,819 -
Div Payout % - - 15.50% 20.83% 32.26% - 4.78% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 456,959 436,817 421,045 436,687 418,203 415,999 256,078 47.27%
NOSH 1,757,639 1,757,339 1,755,372 1,746,749 1,742,516 1,733,333 1,163,994 31.71%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 32.91% 40.34% 27.06% 29.75% 28.69% 34.23% 67.36% -
ROE 12.43% 14.87% 13.44% 12.80% 12.92% 14.50% 47.54% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.92 16.28 11.62 10.87 10.67 10.11 15.33 -6.24%
EPS 3.24 3.72 3.24 3.20 3.10 3.48 10.45 -54.28%
DPS 0.00 0.00 0.50 0.67 1.00 0.00 0.50 -
NAPS 0.26 0.25 0.24 0.25 0.24 0.24 0.22 11.81%
Adjusted Per Share Value based on latest NOSH - 1,754,470
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 7.04 8.19 5.87 5.47 5.35 5.05 5.14 23.40%
EPS 1.64 1.87 1.63 1.61 1.56 1.74 3.51 -39.87%
DPS 0.00 0.00 0.25 0.34 0.50 0.00 0.17 -
NAPS 0.1316 0.1258 0.1213 0.1258 0.1205 0.1198 0.0738 47.20%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.395 0.40 0.485 0.48 0.58 0.395 0.255 -
P/RPS 2.84 2.46 4.17 4.41 5.44 3.91 1.66 43.18%
P/EPS 12.22 10.76 15.03 15.00 18.71 11.35 2.44 193.58%
EY 8.18 9.29 6.65 6.67 5.34 8.81 41.01 -65.96%
DY 0.00 0.00 1.03 1.39 1.72 0.00 1.96 -
P/NAPS 1.52 1.60 2.02 1.92 2.42 1.65 1.16 19.80%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 06/08/18 24/05/18 27/02/18 21/11/17 22/08/17 24/05/17 20/02/17 -
Price 0.40 0.375 0.47 0.415 0.525 0.59 0.375 -
P/RPS 2.87 2.30 4.04 3.82 4.92 5.83 2.45 11.15%
P/EPS 12.38 10.09 14.57 12.97 16.94 16.95 3.59 128.77%
EY 8.08 9.91 6.86 7.71 5.90 5.90 27.89 -56.31%
DY 0.00 0.00 1.06 1.61 1.90 0.00 1.33 -
P/NAPS 1.54 1.50 1.96 1.66 2.19 2.46 1.70 -6.39%

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