[DNEX] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
16-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 43.7%
YoY- 50.12%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 178,455 139,063 125,258 100,452 95,550 93,582 92,219 54.97%
PBT 134,766 113,749 111,319 27,578 23,427 26,210 26,454 194.61%
Tax -14,553 -8,458 -8,068 -8,210 -7,602 -8,038 -9,708 30.82%
NP 120,213 105,291 103,251 19,368 15,825 18,172 16,746 269.91%
-
NP to SH 121,730 106,914 101,718 16,132 11,226 11,702 11,088 390.39%
-
Tax Rate 10.80% 7.44% 7.25% 29.77% 32.45% 30.67% 36.70% -
Total Cost 58,242 33,772 22,007 81,084 79,725 75,410 75,473 -15.80%
-
Net Worth 380,575 298,743 186,135 109,017 100,551 94,000 93,935 153.06%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 7,786 7,786 7,786 - - - -
Div Payout % - 7.28% 7.66% 48.27% - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 380,575 298,743 186,135 109,017 100,551 94,000 93,935 153.06%
NOSH 1,729,887 1,422,586 775,563 778,695 773,469 783,333 782,800 69.25%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 67.36% 75.71% 82.43% 19.28% 16.56% 19.42% 18.16% -
ROE 31.99% 35.79% 54.65% 14.80% 11.16% 12.45% 11.80% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 10.32 9.78 16.15 12.90 12.35 11.95 11.78 -8.40%
EPS 7.04 7.52 13.12 2.07 1.45 1.49 1.42 189.34%
DPS 0.00 0.55 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.24 0.14 0.13 0.12 0.12 49.51%
Adjusted Per Share Value based on latest NOSH - 778,695
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.14 4.01 3.61 2.89 2.75 2.70 2.66 54.82%
EPS 3.51 3.08 2.93 0.46 0.32 0.34 0.32 390.10%
DPS 0.00 0.22 0.22 0.22 0.00 0.00 0.00 -
NAPS 0.1096 0.086 0.0536 0.0314 0.029 0.0271 0.0271 152.76%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.255 0.30 0.205 0.225 0.25 0.245 0.245 -
P/RPS 2.47 3.07 1.27 1.74 2.02 2.05 2.08 12.08%
P/EPS 3.62 3.99 1.56 10.86 17.22 16.40 17.30 -64.58%
EY 27.60 25.05 63.98 9.21 5.81 6.10 5.78 182.22%
DY 0.00 1.82 4.88 4.44 0.00 0.00 0.00 -
P/NAPS 1.16 1.43 0.85 1.61 1.92 2.04 2.04 -31.24%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 20/02/17 24/11/16 16/08/16 16/05/16 26/02/16 23/11/15 27/08/15 -
Price 0.375 0.255 0.225 0.24 0.23 0.265 0.215 -
P/RPS 3.64 2.61 1.39 1.86 1.86 2.22 1.83 57.83%
P/EPS 5.33 3.39 1.72 11.58 15.85 17.74 15.18 -50.07%
EY 18.77 29.47 58.29 8.63 6.31 5.64 6.59 100.29%
DY 0.00 2.15 4.44 4.17 0.00 0.00 0.00 -
P/NAPS 1.70 1.21 0.94 1.71 1.77 2.21 1.79 -3.36%

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