[DNEX] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 14.74%
YoY- 7.66%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 293,452 247,469 244,580 284,428 203,938 189,913 185,866 35.47%
PBT 66,647 72,700 86,528 120,700 66,591 64,310 58,902 8.55%
Tax -14,755 -8,562 -6,028 -5,952 -11,400 -7,813 -5,568 91.15%
NP 51,892 64,137 80,500 114,748 55,191 56,497 53,334 -1.80%
-
NP to SH 35,345 46,725 56,792 64,940 56,599 55,896 54,018 -24.57%
-
Tax Rate 22.14% 11.78% 6.97% 4.93% 17.12% 12.15% 9.45% -
Total Cost 241,560 183,332 164,080 169,680 148,747 133,416 132,532 49.04%
-
Net Worth 457,071 439,442 456,959 436,817 421,045 436,687 418,203 6.08%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 8,789 - - - 8,771 11,645 17,425 -36.55%
Div Payout % 24.87% - - - 15.50% 20.83% 32.26% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 457,071 439,442 456,959 436,817 421,045 436,687 418,203 6.08%
NOSH 1,758,035 1,757,818 1,757,639 1,757,339 1,755,372 1,746,749 1,742,516 0.59%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 17.68% 25.92% 32.91% 40.34% 27.06% 29.75% 28.69% -
ROE 7.73% 10.63% 12.43% 14.87% 13.44% 12.80% 12.92% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 16.69 14.08 13.92 16.28 11.62 10.87 10.67 34.63%
EPS 2.01 2.65 3.24 3.72 3.24 3.20 3.10 -25.02%
DPS 0.50 0.00 0.00 0.00 0.50 0.67 1.00 -36.92%
NAPS 0.26 0.25 0.26 0.25 0.24 0.25 0.24 5.46%
Adjusted Per Share Value based on latest NOSH - 1,757,339
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 8.45 7.13 7.04 8.19 5.87 5.47 5.35 35.51%
EPS 1.02 1.35 1.64 1.87 1.63 1.61 1.56 -24.60%
DPS 0.25 0.00 0.00 0.00 0.25 0.34 0.50 -36.92%
NAPS 0.1316 0.1266 0.1316 0.1258 0.1213 0.1258 0.1205 6.03%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.23 0.40 0.395 0.40 0.485 0.48 0.58 -
P/RPS 1.38 2.84 2.84 2.46 4.17 4.41 5.44 -59.82%
P/EPS 11.44 15.05 12.22 10.76 15.03 15.00 18.71 -27.89%
EY 8.74 6.65 8.18 9.29 6.65 6.67 5.34 38.75%
DY 2.17 0.00 0.00 0.00 1.03 1.39 1.72 16.70%
P/NAPS 0.88 1.60 1.52 1.60 2.02 1.92 2.42 -48.95%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 19/11/18 06/08/18 24/05/18 27/02/18 21/11/17 22/08/17 -
Price 0.295 0.37 0.40 0.375 0.47 0.415 0.525 -
P/RPS 1.77 2.63 2.87 2.30 4.04 3.82 4.92 -49.32%
P/EPS 14.67 13.92 12.38 10.09 14.57 12.97 16.94 -9.12%
EY 6.82 7.18 8.08 9.91 6.86 7.71 5.90 10.11%
DY 1.69 0.00 0.00 0.00 1.06 1.61 1.90 -7.49%
P/NAPS 1.13 1.48 1.54 1.50 1.96 1.66 2.19 -35.59%

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