[DNEX] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock

[DNEX] DAGANG NEXCHANGE BERHAD

Announcement Date

23-Nov-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Sep-2015 [#3]

Profit Trend

QoQ- 13.16%

YoY- -6.45%

Quarter Report

DNEX's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Annualized Quarter Result
Revenue	247,469	189,913	148,198	90,181	81,141	87,566	99,645	16.36%
YoY %	30.31%	28.15%	64.33%	11.14%	-7.34%	-12.12%	-	-
Horiz. %	248.35%	190.59%	148.73%	90.50%	81.43%	87.88%	100.00%	-
PBT	72,700	64,310	141,798	21,369	23,325	14,508	142	182.70%
YoY %	13.05%	-54.65%	563.57%	-8.39%	60.77%	10,116.90%	-	-
Horiz. %	51,197.18%	45,288.73%	99,857.75%	15,048.59%	16,426.06%	10,216.90%	100.00%	-
Tax	-8,562	-7,813	-6,844	-5,702	-8,196	-3,753	-2,971	19.28%
YoY %	-9.59%	-14.16%	-20.03%	30.43%	-118.39%	-26.32%	-	-
Horiz. %	288.19%	262.98%	230.36%	191.92%	275.87%	126.32%	100.00%	-
NP	64,137	56,497	134,954	15,666	15,129	10,754	-2,829	-
YoY %	13.52%	-58.14%	761.45%	3.55%	40.68%	480.13%	-	-
Horiz. %	-2,267.13%	-1,997.07%	-4,770.38%	-553.76%	-534.78%	-380.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,725	55,896	137,498	9,914	10,598	3,216	-7,842	-
YoY %	-16.41%	-59.35%	1,286.91%	-6.45%	229.54%	141.01%	-	-
Horiz. %	-595.83%	-712.78%	-1,753.35%	-126.42%	-135.14%	-41.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.78%	12.15%	4.83%	26.68%	35.14%	25.87%	2,092.25%	-
YoY %	-3.05%	151.55%	-81.90%	-24.08%	35.83%	-98.76%	-	-
Horiz. %	0.56%	0.58%	0.23%	1.28%	1.68%	1.24%	100.00%	-
Total Cost	183,332	133,416	13,244	74,514	66,012	76,812	102,474	10.17%
YoY %	37.41%	907.37%	-82.23%	12.88%	-14.06%	-25.04%	-	-
Horiz. %	178.91%	130.19%	12.92%	72.72%	64.42%	74.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	439,442	436,687	207,433	92,949	84,892	85,587	108,352	26.26%
YoY %	0.63%	110.52%	123.17%	9.49%	-0.81%	-21.01%	-	-
Horiz. %	405.57%	403.03%	191.44%	85.78%	78.35%	78.99%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	-	11,645	13,170	-	-	-	-	-
YoY %	-	-11.58%	0.00%	-	-	-	-	-
Horiz. %	-	88.42%	100.00%	-	-	-	-	-
Div Payout %	-	20.83%	9.58%	-	-	-	-	-
YoY %	-	117.43%	0.00%	-	-	-	-	-
Horiz. %	-	217.43%	100.00%	-	-	-	-	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	439,442	436,687	207,433	92,949	84,892	85,587	108,352	26.26%
YoY %	0.63%	110.52%	123.17%	9.49%	-0.81%	-21.01%	-	-
Horiz. %	405.57%	403.03%	191.44%	85.78%	78.35%	78.99%	100.00%	-
NOSH	1,757,818	1,746,749	987,777	774,583	771,747	778,064	773,947	14.64%
YoY %	0.63%	76.84%	27.52%	0.37%	-0.81%	0.53%	-	-
Horiz. %	227.12%	225.69%	127.63%	100.08%	99.72%	100.53%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	25.92%	29.75%	91.06%	17.37%	18.65%	12.28%	-2.84%	-
YoY %	-12.87%	-67.33%	424.24%	-6.86%	51.87%	532.39%	-	-
Horiz. %	-912.68%	-1,047.54%	-3,206.34%	-611.62%	-656.69%	-432.39%	100.00%	-
ROE	10.63%	12.80%	66.29%	10.67%	12.48%	3.76%	-7.24%	-
YoY %	-16.95%	-80.69%	521.27%	-14.50%	231.91%	151.93%	-	-
Horiz. %	-146.82%	-176.80%	-915.61%	-147.38%	-172.38%	-51.93%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	14.08	10.87	15.00	11.64	10.51	11.25	12.87	1.50%
YoY %	29.53%	-27.53%	28.87%	10.75%	-6.58%	-12.59%	-	-
Horiz. %	109.40%	84.46%	116.55%	90.44%	81.66%	87.41%	100.00%	-
EPS	2.65	3.20	13.92	1.28	1.37	0.41	-1.01	-
YoY %	-17.19%	-77.01%	987.50%	-6.57%	234.15%	140.59%	-	-
Horiz. %	-262.38%	-316.83%	-1,378.22%	-126.73%	-135.64%	-40.59%	100.00%	-
DPS	0.00	0.67	1.33	0.00	0.00	0.00	0.00	-
YoY %	0.00%	-49.62%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	50.38%	100.00%	-	-	-	-	-
NAPS	0.25	0.25	0.21	0.12	0.11	0.11	0.14	10.14%
YoY %	0.00%	19.05%	75.00%	9.09%	0.00%	-21.43%	-	-
Horiz. %	178.57%	178.57%	150.00%	85.71%	78.57%	78.57%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 783,333
RPS	7.13	5.47	4.27	2.60	2.34	2.52	2.87	16.36%
YoY %	30.35%	28.10%	64.23%	11.11%	-7.14%	-12.20%	-	-
Horiz. %	248.43%	190.59%	148.78%	90.59%	81.53%	87.80%	100.00%	-
EPS	1.35	1.61	3.96	0.29	0.31	0.09	-0.23	-
YoY %	-16.15%	-59.34%	1,265.52%	-6.45%	244.44%	139.13%	-	-
Horiz. %	-586.96%	-700.00%	-1,721.74%	-126.09%	-134.78%	-39.13%	100.00%	-
DPS	0.00	0.34	0.38	0.00	0.00	0.00	0.00	-
YoY %	0.00%	-10.53%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	89.47%	100.00%	-	-	-	-	-
NAPS	0.1266	0.1258	0.0597	0.0268	0.0245	0.0247	0.0312	26.27%
YoY %	0.64%	110.72%	122.76%	9.39%	-0.81%	-20.83%	-	-
Horiz. %	405.77%	403.21%	191.35%	85.90%	78.53%	79.17%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	0.40	0.48	0.30	0.245	0.355	0.275	0.28	-
P/RPS	2.84	4.41	2.00	2.10	3.38	2.44	2.17	4.58%
YoY %	-35.60%	120.50%	-4.76%	-37.87%	38.52%	12.44%	-	-
Horiz. %	130.88%	203.23%	92.17%	96.77%	155.76%	112.44%	100.00%	-
P/EPS	15.05	15.00	2.16	19.14	25.85	66.53	-27.63	-
YoY %	0.33%	594.44%	-88.71%	-25.96%	-61.15%	340.79%	-	-
Horiz. %	-54.47%	-54.29%	-7.82%	-69.27%	-93.56%	-240.79%	100.00%	-
EY	6.65	6.67	46.40	5.22	3.87	1.50	-3.62	-
YoY %	-0.30%	-85.62%	788.89%	34.88%	158.00%	141.44%	-	-
Horiz. %	-183.70%	-184.25%	-1,281.77%	-144.20%	-106.91%	-41.44%	100.00%	-
DY	0.00	1.39	4.44	0.00	0.00	0.00	0.00	-
YoY %	0.00%	-68.69%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	31.31%	100.00%	-	-	-	-	-
P/NAPS	1.60	1.92	1.43	2.04	3.23	2.50	2.00	-3.64%
YoY %	-16.67%	34.27%	-29.90%	-36.84%	29.20%	25.00%	-	-
Horiz. %	80.00%	96.00%	71.50%	102.00%	161.50%	125.00%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	19/11/18	21/11/17	24/11/16	23/11/15	10/11/14	26/11/13	28/11/12	-
Price	0.37	0.415	0.255	0.265	0.37	0.26	0.30	-
P/RPS	2.63	3.82	1.70	2.28	3.52	2.31	2.33	2.03%
YoY %	-31.15%	124.71%	-25.44%	-35.23%	52.38%	-0.86%	-	-
Horiz. %	112.88%	163.95%	72.96%	97.85%	151.07%	99.14%	100.00%	-
P/EPS	13.92	12.97	1.83	20.70	26.94	62.90	-29.61	-
YoY %	7.32%	608.74%	-91.16%	-23.16%	-57.17%	312.43%	-	-
Horiz. %	-47.01%	-43.80%	-6.18%	-69.91%	-90.98%	-212.43%	100.00%	-
EY	7.18	7.71	54.59	4.83	3.71	1.59	-3.38	-
YoY %	-6.87%	-85.88%	1,030.23%	30.19%	133.33%	147.04%	-	-
Horiz. %	-212.43%	-228.11%	-1,615.09%	-142.90%	-109.76%	-47.04%	100.00%	-
DY	0.00	1.61	5.23	0.00	0.00	0.00	0.00	-
YoY %	0.00%	-69.22%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	30.78%	100.00%	-	-	-	-	-
P/NAPS	1.48	1.66	1.21	2.21	3.36	2.36	2.14	-5.95%
YoY %	-10.84%	37.19%	-45.25%	-34.23%	42.37%	10.28%	-	-
Horiz. %	69.16%	77.57%	56.54%	103.27%	157.01%	110.28%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos