[DFCITY] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 5.93%
YoY- -0.7%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 56,080 56,827 56,684 38,765 36,977 35,534 37,933 29.80%
PBT 2,039 1,684 1,649 1,437 1,474 1,555 1,848 6.78%
Tax -926 -910 -799 -597 -649 -654 -902 1.76%
NP 1,113 774 850 840 825 901 946 11.45%
-
NP to SH 1,133 792 861 857 809 887 968 11.07%
-
Tax Rate 45.41% 54.04% 48.45% 41.54% 44.03% 42.06% 48.81% -
Total Cost 54,967 56,053 55,834 37,925 36,152 34,633 36,987 30.25%
-
Net Worth 54,965 54,554 54,120 54,380 51,828 53,768 53,256 2.13%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 54,380 51,828 53,768 53,256 2.13%
NOSH 80,000 79,968 80,000 80,588 76,999 80,000 80,000 0.00%
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 1.98% 1.36% 1.50% 2.17% 2.23% 2.54% 2.49% -
ROE 2.06% 1.45% 1.59% 1.58% 1.56% 1.65% 1.82% -
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 70.13 71.06 70.86 48.10 48.02 44.42 47.42 29.83%
EPS 1.42 0.99 1.08 1.06 1.05 1.11 1.21 11.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6874 0.6822 0.6765 0.6748 0.6731 0.6721 0.6657 2.16%
Adjusted Per Share Value based on latest NOSH - 80,588
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 53.11 53.82 53.68 36.71 35.02 33.65 35.93 29.79%
EPS 1.07 0.75 0.82 0.81 0.77 0.84 0.92 10.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5206 0.5167 0.5126 0.515 0.4909 0.5092 0.5044 2.13%
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 0.32 0.37 0.29 0.28 0.325 0.345 0.40 -
P/RPS 0.46 0.52 0.41 0.58 0.68 0.78 0.84 -33.08%
P/EPS 22.58 37.36 26.95 26.33 30.93 31.12 33.06 -22.46%
EY 4.43 2.68 3.71 3.80 3.23 3.21 3.03 28.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.43 0.41 0.48 0.51 0.60 -15.03%
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 0.34 0.35 0.36 0.305 0.32 0.335 0.35 -
P/RPS 0.48 0.49 0.51 0.63 0.67 0.75 0.74 -25.08%
P/EPS 24.00 35.34 33.45 28.68 30.46 30.21 28.93 -11.72%
EY 4.17 2.83 2.99 3.49 3.28 3.31 3.46 13.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.53 0.45 0.48 0.50 0.53 -5.10%

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