[DNEX] YoY Annual (Unaudited) Result on 30-Jun-2021 [#4]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
24-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,437,111 330,503 290,486 293,452 203,938 178,455 95,550 51.73%
PBT 612,990 77,406 47,587 66,647 66,591 134,766 23,427 65.22%
Tax 94,284 -8,773 -12,090 -14,755 -11,400 -14,553 -7,602 -
NP 707,274 68,633 35,497 51,892 55,191 120,213 15,825 79.40%
-
NP to SH 549,587 119,976 30,008 35,345 56,599 121,730 11,226 81.93%
-
Tax Rate -15.38% 11.33% 25.41% 22.14% 17.12% 10.80% 32.45% -
Total Cost 729,837 261,870 254,989 241,560 148,747 58,242 79,725 40.57%
-
Net Worth 1,862,077 923,793 474,676 457,071 421,045 256,078 100,646 56.64%
Dividend
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - 8,789 8,771 5,819 - -
Div Payout % - - - 24.87% 15.50% 4.78% - -
Equity
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,862,077 923,793 474,676 457,071 421,045 256,078 100,646 56.64%
NOSH 3,156,254 2,517,406 1,758,090 1,758,035 1,755,372 1,163,994 774,206 24.12%
Ratio Analysis
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 49.21% 20.77% 12.22% 17.68% 27.06% 67.36% 16.56% -
ROE 29.51% 12.99% 6.32% 7.73% 13.44% 47.54% 11.15% -
Per Share
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 45.53 13.95 16.52 16.69 11.62 15.33 12.34 22.23%
EPS 17.68 6.24 1.71 2.01 3.24 10.45 1.45 46.91%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.00 -
NAPS 0.59 0.39 0.27 0.26 0.24 0.22 0.13 26.19%
Adjusted Per Share Value based on latest NOSH - 2,517,406
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 41.39 9.52 8.37 8.45 5.87 5.14 2.75 51.74%
EPS 15.83 3.46 0.86 1.02 1.63 3.51 0.32 82.22%
DPS 0.00 0.00 0.00 0.25 0.25 0.17 0.00 -
NAPS 0.5363 0.2661 0.1367 0.1316 0.1213 0.0738 0.029 56.63%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 30/06/22 30/06/21 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.79 0.705 0.265 0.23 0.485 0.255 0.25 -
P/RPS 1.73 5.05 1.60 1.38 4.17 1.66 2.03 -2.42%
P/EPS 4.54 13.92 15.53 11.44 15.03 2.44 17.24 -18.55%
EY 22.04 7.18 6.44 8.74 6.65 41.01 5.80 22.79%
DY 0.00 0.00 0.00 2.17 1.03 1.96 0.00 -
P/NAPS 1.34 1.81 0.98 0.88 2.02 1.16 1.92 -5.38%
Price Multiplier on Announcement Date
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 29/08/22 24/09/21 25/02/20 27/02/19 27/02/18 20/02/17 26/02/16 -
Price 0.85 0.81 0.235 0.295 0.47 0.375 0.23 -
P/RPS 1.87 5.81 1.42 1.77 4.04 2.45 1.86 0.08%
P/EPS 4.88 15.99 13.77 14.67 14.57 3.59 15.86 -16.58%
EY 20.49 6.25 7.26 6.82 6.86 27.89 6.30 19.89%
DY 0.00 0.00 0.00 1.69 1.06 1.33 0.00 -
P/NAPS 1.44 2.08 0.87 1.13 1.96 1.70 1.77 -3.12%

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