[DNEX] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 18.04%
YoY- 984.36%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 142,435 92,933 43,825 178,455 111,149 74,313 26,892 203.54%
PBT 48,233 29,451 16,143 134,766 106,349 97,803 6,272 289.12%
Tax -5,860 -2,784 -1,140 -14,553 -5,133 -3,347 -1,592 138.20%
NP 42,373 26,667 15,003 120,213 101,216 94,456 4,680 333.82%
-
NP to SH 41,922 27,009 15,080 121,730 103,124 94,873 5,373 292.89%
-
Tax Rate 12.15% 9.45% 7.06% 10.80% 4.83% 3.42% 25.38% -
Total Cost 100,062 66,266 28,822 58,242 9,933 -20,143 22,212 172.51%
-
Net Worth 436,687 418,203 415,999 256,078 207,433 186,025 109,017 152.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 8,733 8,712 - 5,819 9,877 7,751 7,786 7.94%
Div Payout % 20.83% 32.26% - 4.78% 9.58% 8.17% 144.93% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 436,687 418,203 415,999 256,078 207,433 186,025 109,017 152.00%
NOSH 1,746,749 1,742,516 1,733,333 1,163,994 987,777 775,106 778,695 71.27%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 29.75% 28.69% 34.23% 67.36% 91.06% 127.11% 17.40% -
ROE 9.60% 6.46% 3.63% 47.54% 49.71% 51.00% 4.93% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 8.15 5.33 2.53 15.33 11.25 9.59 3.45 77.28%
EPS 2.40 1.55 0.87 10.45 10.44 12.24 0.69 129.39%
DPS 0.50 0.50 0.00 0.50 1.00 1.00 1.00 -36.97%
NAPS 0.25 0.24 0.24 0.22 0.21 0.24 0.14 47.13%
Adjusted Per Share Value based on latest NOSH - 1,729,887
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 4.10 2.68 1.26 5.14 3.20 2.14 0.77 204.61%
EPS 1.21 0.78 0.43 3.51 2.97 2.73 0.15 301.70%
DPS 0.25 0.25 0.00 0.17 0.28 0.22 0.22 8.88%
NAPS 0.1258 0.1205 0.1198 0.0738 0.0597 0.0536 0.0314 152.03%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.48 0.58 0.395 0.255 0.30 0.205 0.225 -
P/RPS 5.89 10.88 15.62 1.66 2.67 2.14 6.52 -6.54%
P/EPS 20.00 37.42 45.40 2.44 2.87 1.67 32.61 -27.79%
EY 5.00 2.67 2.20 41.01 34.80 59.71 3.07 38.38%
DY 1.04 0.86 0.00 1.96 3.33 4.88 4.44 -61.96%
P/NAPS 1.92 2.42 1.65 1.16 1.43 0.85 1.61 12.44%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 22/08/17 24/05/17 20/02/17 24/11/16 16/08/16 16/05/16 -
Price 0.415 0.525 0.59 0.375 0.255 0.225 0.24 -
P/RPS 5.09 9.84 23.34 2.45 2.27 2.35 6.95 -18.73%
P/EPS 17.29 33.87 67.82 3.59 2.44 1.84 34.78 -37.21%
EY 5.78 2.95 1.47 27.89 40.94 54.40 2.88 59.03%
DY 1.20 0.95 0.00 1.33 3.92 4.44 4.17 -56.37%
P/NAPS 1.66 2.19 2.46 1.70 1.21 0.94 1.71 -1.95%

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