[DFCITY] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
23-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -27.42%
YoY- 7.35%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 40,301 41,356 44,156 42,700 43,022 37,494 33,060 14.07%
PBT 3,120 2,292 2,268 2,452 3,383 2,770 2,522 15.19%
Tax -890 -605 -598 -688 -977 -742 -692 18.21%
NP 2,230 1,686 1,670 1,764 2,406 2,028 1,830 14.04%
-
NP to SH 2,226 1,708 1,662 1,752 2,414 2,020 1,824 14.15%
-
Tax Rate 28.53% 26.40% 26.37% 28.06% 28.88% 26.79% 27.44% -
Total Cost 38,071 39,669 42,486 40,936 40,616 35,466 31,230 14.07%
-
Net Worth 50,306 49,446 49,700 49,143 44,285 43,346 42,813 11.31%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 799 - - - 718 - - -
Div Payout % 35.91% - - - 29.76% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 50,306 49,446 49,700 49,143 44,285 43,346 42,813 11.31%
NOSH 79,928 80,062 79,903 79,636 71,845 71,800 71,811 7.37%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.53% 4.08% 3.78% 4.13% 5.59% 5.41% 5.54% -
ROE 4.42% 3.45% 3.34% 3.57% 5.45% 4.66% 4.26% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 50.42 51.65 55.26 53.62 59.88 52.22 46.04 6.22%
EPS 2.78 2.13 2.08 2.20 3.36 2.81 2.54 6.18%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.6294 0.6176 0.622 0.6171 0.6164 0.6037 0.5962 3.66%
Adjusted Per Share Value based on latest NOSH - 79,636
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 38.17 39.17 41.82 40.44 40.75 35.51 31.31 14.07%
EPS 2.11 1.62 1.57 1.66 2.29 1.91 1.73 14.11%
DPS 0.76 0.00 0.00 0.00 0.68 0.00 0.00 -
NAPS 0.4764 0.4683 0.4707 0.4654 0.4194 0.4105 0.4055 11.30%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.26 0.26 0.35 0.405 0.44 0.43 0.49 -
P/RPS 0.52 0.50 0.63 0.76 0.73 0.82 1.06 -37.71%
P/EPS 9.34 12.19 16.83 18.41 13.10 15.28 19.29 -38.25%
EY 10.71 8.21 5.94 5.43 7.64 6.54 5.18 62.08%
DY 3.85 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 0.41 0.42 0.56 0.66 0.71 0.71 0.82 -36.92%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 21/11/11 22/08/11 23/05/11 25/02/11 29/11/10 23/08/10 -
Price 0.32 0.27 0.31 0.35 0.40 0.40 0.53 -
P/RPS 0.63 0.52 0.56 0.65 0.67 0.77 1.15 -32.97%
P/EPS 11.49 12.66 14.90 15.91 11.90 14.22 20.87 -32.75%
EY 8.70 7.90 6.71 6.29 8.40 7.03 4.79 48.70%
DY 3.13 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.51 0.44 0.50 0.57 0.65 0.66 0.89 -30.93%

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