[DNEX] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 7.97%
YoY- 714.76%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 203,938 209,741 197,075 195,388 178,455 139,063 125,258 38.27%
PBT 66,591 83,937 73,701 144,637 134,766 113,749 111,319 -28.93%
Tax -11,400 -10,554 -9,264 -14,101 -14,553 -8,458 -8,068 25.84%
NP 55,191 73,383 64,437 130,536 120,213 105,291 103,251 -34.06%
-
NP to SH 56,599 72,541 65,879 131,437 121,730 106,914 101,718 -32.27%
-
Tax Rate 17.12% 12.57% 12.57% 9.75% 10.80% 7.44% 7.25% -
Total Cost 148,747 136,358 132,638 64,852 58,242 33,772 22,007 256.24%
-
Net Worth 421,045 438,617 421,023 415,999 380,575 298,743 186,135 72.06%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 8,771 17,420 17,420 - - 7,786 7,786 8.24%
Div Payout % 15.50% 24.02% 26.44% - - 7.28% 7.66% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 421,045 438,617 421,023 415,999 380,575 298,743 186,135 72.06%
NOSH 1,755,372 1,754,470 1,754,264 1,733,333 1,729,887 1,422,586 775,563 72.12%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 27.06% 34.99% 32.70% 66.81% 67.36% 75.71% 82.43% -
ROE 13.44% 16.54% 15.65% 31.60% 31.99% 35.79% 54.65% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.62 11.95 11.23 11.27 10.32 9.78 16.15 -19.65%
EPS 3.23 4.13 3.76 7.58 7.04 7.52 13.12 -60.61%
DPS 0.50 1.00 0.99 0.00 0.00 0.55 1.00 -36.92%
NAPS 0.24 0.25 0.24 0.24 0.22 0.21 0.24 0.00%
Adjusted Per Share Value based on latest NOSH - 1,733,333
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 5.87 6.04 5.68 5.63 5.14 4.01 3.61 38.15%
EPS 1.63 2.09 1.90 3.79 3.51 3.08 2.93 -32.28%
DPS 0.25 0.50 0.50 0.00 0.00 0.22 0.22 8.87%
NAPS 0.1213 0.1263 0.1213 0.1198 0.1096 0.086 0.0536 72.11%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.485 0.48 0.58 0.395 0.255 0.30 0.205 -
P/RPS 4.17 4.02 5.16 3.50 2.47 3.07 1.27 120.43%
P/EPS 15.03 11.61 15.44 5.21 3.62 3.99 1.56 350.91%
EY 6.65 8.61 6.47 19.20 27.60 25.05 63.98 -77.80%
DY 1.03 2.08 1.71 0.00 0.00 1.82 4.88 -64.44%
P/NAPS 2.02 1.92 2.42 1.65 1.16 1.43 0.85 77.80%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 21/11/17 22/08/17 24/05/17 20/02/17 24/11/16 16/08/16 -
Price 0.47 0.415 0.525 0.59 0.375 0.255 0.225 -
P/RPS 4.04 3.47 4.67 5.23 3.64 2.61 1.39 103.26%
P/EPS 14.57 10.04 13.98 7.78 5.33 3.39 1.72 313.93%
EY 6.86 9.96 7.15 12.85 18.77 29.47 58.29 -75.89%
DY 1.06 2.41 1.89 0.00 0.00 2.15 4.44 -61.41%
P/NAPS 1.96 1.66 2.19 2.46 1.70 1.21 0.94 62.99%

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