[DFCITY] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 59.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 45,918 48,570 46,185 43,022 28,121 16,530 7,512 233.94%
PBT 3,020 3,252 3,416 3,379 2,078 1,261 576 201.49%
Tax -876 -932 -984 -979 -557 -346 -167 201.59%
NP 2,144 2,320 2,432 2,400 1,521 915 409 201.46%
-
NP to SH 2,175 2,328 2,439 2,409 1,515 912 408 204.85%
-
Tax Rate 29.01% 28.66% 28.81% 28.97% 26.80% 27.44% 28.99% -
Total Cost 43,774 46,250 43,753 40,622 26,600 15,615 7,103 235.76%
-
Net Worth 49,628 49,886 49,143 44,331 43,337 42,926 42,224 11.36%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 719 719 719 719 - - - -
Div Payout % 33.07% 30.89% 29.49% 29.85% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 49,628 49,886 49,143 44,331 43,337 42,926 42,224 11.36%
NOSH 80,357 80,204 79,636 71,920 71,785 72,000 71,578 8.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.67% 4.78% 5.27% 5.58% 5.41% 5.54% 5.44% -
ROE 4.38% 4.67% 4.96% 5.43% 3.50% 2.12% 0.97% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 57.14 60.56 57.99 59.82 39.17 22.96 10.49 209.26%
EPS 2.71 2.90 3.06 3.35 2.11 1.27 0.57 182.47%
DPS 0.90 0.90 0.90 1.00 0.00 0.00 0.00 -
NAPS 0.6176 0.622 0.6171 0.6164 0.6037 0.5962 0.5899 3.10%
Adjusted Per Share Value based on latest NOSH - 71,920
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 43.44 45.95 43.69 40.70 26.60 15.64 7.11 233.83%
EPS 2.06 2.20 2.31 2.28 1.43 0.86 0.39 202.99%
DPS 0.68 0.68 0.68 0.68 0.00 0.00 0.00 -
NAPS 0.4695 0.472 0.4649 0.4194 0.41 0.4061 0.3995 11.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.26 0.35 0.405 0.44 0.43 0.49 0.52 -
P/RPS 0.46 0.58 0.70 0.74 1.10 2.13 4.95 -79.45%
P/EPS 9.61 12.06 13.22 13.14 20.37 38.68 91.23 -77.66%
EY 10.41 8.29 7.56 7.61 4.91 2.59 1.10 346.79%
DY 3.44 2.56 2.23 2.27 0.00 0.00 0.00 -
P/NAPS 0.42 0.56 0.66 0.71 0.71 0.82 0.88 -38.90%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 22/08/11 23/05/11 25/02/11 - - - -
Price 0.27 0.31 0.35 0.40 0.00 0.00 0.00 -
P/RPS 0.47 0.51 0.60 0.67 0.00 0.00 0.00 -
P/EPS 9.98 10.68 11.43 11.94 0.00 0.00 0.00 -
EY 10.02 9.36 8.75 8.37 0.00 0.00 0.00 -
DY 3.31 2.89 2.58 2.50 0.00 0.00 0.00 -
P/NAPS 0.44 0.50 0.57 0.65 0.00 0.00 0.00 -

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 ⃤ & 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