[DFX] YoY Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
21-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- -13.67%
YoY- 6.75%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 9,535 11,516 78,254 52,498 57,608 79,693 52,760 -21.01%
PBT -3,458 338 1,688 3,675 2,271 7,819 2,504 -
Tax -161 1,555 -462 -2,162 -894 -2,080 -1,193 -24.13%
NP -3,619 1,893 1,226 1,513 1,377 5,739 1,311 -
-
NP to SH -3,802 1,968 1,229 1,471 1,378 5,708 1,310 -
-
Tax Rate - -460.06% 27.37% 58.83% 39.37% 26.60% 47.64% -
Total Cost 13,154 9,623 77,028 50,985 56,231 73,954 51,449 -17.14%
-
Net Worth 3,989,660 5,428,921 5,309,604 45,557 44,743 43,659 37,828 90.09%
Dividend
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 2,982 - - - - - -
Div Payout % - 151.57% - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 3,989,660 5,428,921 5,309,604 45,557 44,743 43,659 37,828 90.09%
NOSH 745,731 745,731 745,731 1,355,877 1,355,877 1,355,877 1,355,877 -7.91%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -37.95% 16.44% 1.57% 2.88% 2.39% 7.20% 2.48% -
ROE -0.10% 0.04% 0.02% 3.23% 3.08% 13.07% 3.46% -
Per Share
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 1.28 1.54 10.49 3.87 4.25 5.88 3.89 -14.21%
EPS -0.51 0.27 0.10 0.11 0.10 0.42 0.10 -
DPS 0.00 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.35 7.28 7.12 0.0336 0.033 0.0322 0.0279 106.42%
Adjusted Per Share Value based on latest NOSH - 1,355,877
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 1.28 1.54 10.49 7.04 7.73 10.69 7.07 -20.99%
EPS -0.51 0.27 0.10 0.20 0.18 0.77 0.18 -
DPS 0.00 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.35 7.28 7.12 0.0611 0.06 0.0585 0.0507 90.10%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/03/21 31/03/20 29/03/19 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.14 0.06 0.08 0.025 0.07 0.06 0.065 -
P/RPS 10.95 3.89 0.76 0.65 1.65 1.02 1.67 29.60%
P/EPS -27.46 22.74 48.54 23.04 68.88 14.25 67.28 -
EY -3.64 4.40 2.06 4.34 1.45 7.02 1.49 -
DY 0.00 6.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.01 0.01 0.74 2.12 1.86 2.33 -45.12%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/05/21 20/05/20 27/05/19 21/02/17 23/02/16 26/02/15 20/02/14 -
Price 0.155 0.09 0.075 0.045 0.06 0.14 0.07 -
P/RPS 12.12 5.83 0.71 1.16 1.41 2.38 1.80 30.07%
P/EPS -30.40 34.10 45.51 41.48 59.04 33.26 72.45 -
EY -3.29 2.93 2.20 2.41 1.69 3.01 1.38 -
DY 0.00 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.01 0.01 1.34 1.82 4.35 2.51 -45.68%

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