[DNEX] YoY Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[DNEX] DAGANG NEXCHANGE BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 196.35%
YoY- -47.82%
Quarter Report
Latest QR
Upcoming QR
DNEX's Result
DNEX's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,006,817 284,604 203,146 185,602 142,435 111,149 67,636 51.46%
PBT 472,169 -3,946 40,529 54,525 48,233 106,349 16,027 68.22%
Tax -27,939 -7,399 -5,340 -6,422 -5,860 -5,133 -4,277 33.44%
NP 444,230 -11,345 35,189 48,103 42,373 101,216 11,750 74.80%
-
NP to SH 388,997 3,248 33,764 35,044 41,922 103,124 7,436 83.75%
-
Tax Rate 5.92% - 13.18% 11.78% 12.15% 4.83% 26.69% -
Total Cost 562,587 295,949 167,957 137,499 100,062 9,933 55,886 42.62%
-
Net Worth 1,640,811 613,515 474,669 439,442 436,687 207,433 92,949 55.48%
Dividend
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 18,932 - - - 8,733 9,877 - -
Div Payout % 4.87% - - - 20.83% 9.58% - -
Equity
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,640,811 613,515 474,669 439,442 436,687 207,433 92,949 55.48%
NOSH 3,155,734 2,218,058 1,758,035 1,757,818 1,746,749 987,777 774,583 24.10%
Ratio Analysis
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 44.12% -3.99% 17.32% 25.92% 29.75% 91.06% 17.37% -
ROE 23.71% 0.53% 7.11% 7.97% 9.60% 49.71% 8.00% -
Per Share
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 31.91 12.99 11.56 10.56 8.15 11.25 8.73 22.05%
EPS 12.59 0.15 1.92 1.99 2.40 10.44 0.96 48.54%
DPS 0.60 0.00 0.00 0.00 0.50 1.00 0.00 -
NAPS 0.52 0.28 0.27 0.25 0.25 0.21 0.12 25.28%
Adjusted Per Share Value based on latest NOSH - 2,218,058
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 29.00 8.20 5.85 5.35 4.10 3.20 1.95 51.44%
EPS 11.20 0.09 0.97 1.01 1.21 2.97 0.21 84.29%
DPS 0.55 0.00 0.00 0.00 0.25 0.28 0.00 -
NAPS 0.4726 0.1767 0.1367 0.1266 0.1258 0.0597 0.0268 55.46%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/03/22 31/03/21 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.01 0.91 0.265 0.40 0.48 0.30 0.245 -
P/RPS 3.17 7.01 2.29 3.79 5.89 2.67 2.81 1.87%
P/EPS 8.19 613.89 13.80 20.06 20.00 2.87 25.52 -16.03%
EY 12.21 0.16 7.25 4.98 5.00 34.80 3.92 19.08%
DY 0.59 0.00 0.00 0.00 1.04 3.33 0.00 -
P/NAPS 1.94 3.25 0.98 1.60 1.92 1.43 2.04 -0.76%
Price Multiplier on Announcement Date
31/03/22 31/03/21 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 27/05/22 25/05/21 18/11/19 19/11/18 21/11/17 24/11/16 23/11/15 -
Price 1.01 0.735 0.275 0.37 0.415 0.255 0.265 -
P/RPS 3.17 5.66 2.38 3.50 5.09 2.27 3.03 0.69%
P/EPS 8.19 495.84 14.32 18.56 17.29 2.44 27.60 -17.03%
EY 12.21 0.20 6.98 5.39 5.78 40.94 3.62 20.55%
DY 0.59 0.00 0.00 0.00 1.20 3.92 0.00 -
P/NAPS 1.94 2.63 1.02 1.48 1.66 1.21 2.21 -1.98%

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