[DFCITY] QoQ Annualized Quarter Result on 2016-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 39,864 37,024 56,684 39,417 38,138 36,452 37,933 3.37% QoQ % 7.67% -34.68% 43.80% 3.35% 4.63% -3.90% - Horiz. % 105.09% 97.60% 149.43% 103.91% 100.54% 96.10% 100.00%
PBT 2,242 2,356 1,649 1,370 1,462 2,216 1,848 13.76% QoQ % -4.84% 42.87% 20.31% -6.25% -34.03% 19.91% - Horiz. % 121.32% 127.49% 89.23% 74.17% 79.11% 119.91% 100.00%
Tax -536 -604 -800 -409 -284 -160 -902 -29.34% QoQ % 11.26% 24.50% -95.44% -44.13% -77.50% 82.26% - Horiz. % 59.42% 66.96% 88.69% 45.38% 31.49% 17.74% 100.00%
NP 1,706 1,752 849 961 1,178 2,056 946 48.21% QoQ % -2.63% 106.36% -11.69% -18.39% -42.70% 117.34% - Horiz. % 180.34% 185.20% 89.75% 101.62% 124.52% 217.34% 100.00%
NP to SH 1,724 1,772 860 968 1,178 2,048 968 46.98% QoQ % -2.71% 106.05% -11.16% -17.83% -42.48% 111.57% - Horiz. % 178.10% 183.06% 88.84% 100.00% 121.69% 211.57% 100.00%
Tax Rate 23.91 % 25.64 % 48.51 % 29.86 % 19.43 % 7.22 % 48.81 % -37.89% QoQ % -6.75% -47.14% 62.46% 53.68% 169.11% -85.21% - Horiz. % 48.99% 52.53% 99.39% 61.18% 39.81% 14.79% 100.00%
Total Cost 38,158 35,272 55,835 38,456 36,960 34,396 36,987 2.10% QoQ % 8.18% -36.83% 45.19% 4.05% 7.45% -7.01% - Horiz. % 103.17% 95.36% 150.96% 103.97% 99.93% 92.99% 100.00%
Net Worth 54,965 54,554 54,120 53,835 53,575 53,768 53,085 2.35% QoQ % 0.75% 0.80% 0.53% 0.49% -0.36% 1.29% - Horiz. % 103.54% 102.77% 101.95% 101.41% 100.92% 101.29% 100.00%
Dividend 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 54,965 54,554 54,120 53,835 53,575 53,768 53,085 2.35% QoQ % 0.75% 0.80% 0.53% 0.49% -0.36% 1.29% - Horiz. % 103.54% 102.77% 101.95% 101.41% 100.92% 101.29% 100.00%
NOSH 79,961 79,968 80,000 79,780 79,594 80,000 79,743 0.18% QoQ % -0.01% -0.04% 0.28% 0.23% -0.51% 0.32% - Horiz. % 100.27% 100.28% 100.32% 100.05% 99.81% 100.32% 100.00%
Ratio Analysis 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.28 % 4.73 % 1.50 % 2.44 % 3.09 % 5.64 % 2.49 % 43.54% QoQ % -9.51% 215.33% -38.52% -21.04% -45.21% 126.51% - Horiz. % 171.89% 189.96% 60.24% 97.99% 124.10% 226.51% 100.00%
ROE 3.14 % 3.25 % 1.59 % 1.80 % 2.20 % 3.81 % 1.82 % 43.90% QoQ % -3.38% 104.40% -11.67% -18.18% -42.26% 109.34% - Horiz. % 172.53% 178.57% 87.36% 98.90% 120.88% 209.34% 100.00%
Per Share 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 49.85 46.30 70.86 49.41 47.92 45.57 47.57 3.17% QoQ % 7.67% -34.66% 43.41% 3.11% 5.16% -4.20% - Horiz. % 104.79% 97.33% 148.96% 103.87% 100.74% 95.80% 100.00%
EPS 2.16 2.20 1.08 1.21 1.48 2.56 1.21 47.21% QoQ % -1.82% 103.70% -10.74% -18.24% -42.19% 111.57% - Horiz. % 178.51% 181.82% 89.26% 100.00% 122.31% 211.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6874 0.6822 0.6765 0.6748 0.6731 0.6721 0.6657 2.16% QoQ % 0.76% 0.84% 0.25% 0.25% 0.15% 0.96% - Horiz. % 103.26% 102.48% 101.62% 101.37% 101.11% 100.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 87,996 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 45.30 42.07 64.42 44.79 43.34 41.42 43.11 3.36% QoQ % 7.68% -34.69% 43.83% 3.35% 4.64% -3.92% - Horiz. % 105.08% 97.59% 149.43% 103.90% 100.53% 96.08% 100.00%
EPS 1.96 2.01 0.98 1.10 1.34 2.33 1.10 47.03% QoQ % -2.49% 105.10% -10.91% -17.91% -42.49% 111.82% - Horiz. % 178.18% 182.73% 89.09% 100.00% 121.82% 211.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6246 0.6200 0.6150 0.6118 0.6088 0.6110 0.6033 2.34% QoQ % 0.74% 0.81% 0.52% 0.49% -0.36% 1.28% - Horiz. % 103.53% 102.77% 101.94% 101.41% 100.91% 101.28% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.3200 0.3700 0.2900 0.2800 0.3250 0.3450 0.4000 -
P/RPS 0.64 0.80 0.41 0.57 0.68 0.76 0.84 -16.59% QoQ % -20.00% 95.12% -28.07% -16.18% -10.53% -9.52% - Horiz. % 76.19% 95.24% 48.81% 67.86% 80.95% 90.48% 100.00%
P/EPS 14.84 16.70 26.98 23.08 21.96 13.48 32.95 -41.27% QoQ % -11.14% -38.10% 16.90% 5.10% 62.91% -59.09% - Horiz. % 45.04% 50.68% 81.88% 70.05% 66.65% 40.91% 100.00%
EY 6.74 5.99 3.71 4.33 4.55 7.42 3.03 70.49% QoQ % 12.52% 61.46% -14.32% -4.84% -38.68% 144.88% - Horiz. % 222.44% 197.69% 122.44% 142.90% 150.17% 244.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.47 0.54 0.43 0.41 0.48 0.51 0.60 -15.04% QoQ % -12.96% 25.58% 4.88% -14.58% -5.88% -15.00% - Horiz. % 78.33% 90.00% 71.67% 68.33% 80.00% 85.00% 100.00%
Price Multiplier on Announcement Date 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 29/05/17 27/02/17 24/11/16 26/08/16 30/05/16 29/02/16 -
Price 0.3400 0.3500 0.3600 0.3050 0.3200 0.3350 0.3500 -
P/RPS 0.68 0.76 0.51 0.62 0.67 0.74 0.74 -5.49% QoQ % -10.53% 49.02% -17.74% -7.46% -9.46% 0.00% - Horiz. % 91.89% 102.70% 68.92% 83.78% 90.54% 100.00% 100.00%
P/EPS 15.77 15.80 33.49 25.14 21.62 13.09 28.83 -33.14% QoQ % -0.19% -52.82% 33.21% 16.28% 65.16% -54.60% - Horiz. % 54.70% 54.80% 116.16% 87.20% 74.99% 45.40% 100.00%
EY 6.34 6.33 2.99 3.98 4.63 7.64 3.47 49.51% QoQ % 0.16% 111.71% -24.87% -14.04% -39.40% 120.17% - Horiz. % 182.71% 182.42% 86.17% 114.70% 133.43% 220.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.49 0.51 0.53 0.45 0.48 0.50 0.53 -5.10% QoQ % -3.92% -3.77% 17.78% -6.25% -4.00% -5.66% - Horiz. % 92.45% 96.23% 100.00% 84.91% 90.57% 94.34% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Hock Heng - Q3_2016.pdf 
