[DFCITY] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 12.17%
YoY- 11.65%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 38,765 36,977 35,534 37,933 41,952 42,983 42,984 -6.63%
PBT 1,437 1,474 1,555 1,848 1,782 1,776 1,976 -19.08%
Tax -597 -649 -654 -902 -932 -879 -944 -26.26%
NP 840 825 901 946 850 897 1,032 -12.79%
-
NP to SH 857 809 887 968 863 945 1,068 -13.61%
-
Tax Rate 41.54% 44.03% 42.06% 48.81% 52.30% 49.49% 47.77% -
Total Cost 37,925 36,152 34,633 36,987 41,102 42,086 41,952 -6.48%
-
Net Worth 54,380 51,828 53,768 53,256 53,764 54,119 53,001 1.72%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 54,380 51,828 53,768 53,256 53,764 54,119 53,001 1.72%
NOSH 80,588 76,999 80,000 80,000 80,909 81,578 80,135 0.37%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.17% 2.23% 2.54% 2.49% 2.03% 2.09% 2.40% -
ROE 1.58% 1.56% 1.65% 1.82% 1.61% 1.75% 2.02% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 48.10 48.02 44.42 47.42 51.85 52.69 53.64 -6.99%
EPS 1.06 1.05 1.11 1.21 1.07 1.16 1.33 -14.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6748 0.6731 0.6721 0.6657 0.6645 0.6634 0.6614 1.34%
Adjusted Per Share Value based on latest NOSH - 80,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 36.67 34.98 33.62 35.89 39.69 40.67 40.67 -6.65%
EPS 0.81 0.77 0.84 0.92 0.82 0.89 1.01 -13.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5145 0.4903 0.5087 0.5038 0.5086 0.512 0.5014 1.72%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.28 0.325 0.345 0.40 0.40 0.34 0.39 -
P/RPS 0.58 0.68 0.78 0.84 0.77 0.65 0.73 -14.18%
P/EPS 26.33 30.93 31.12 33.06 37.50 29.35 29.26 -6.77%
EY 3.80 3.23 3.21 3.03 2.67 3.41 3.42 7.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.51 0.60 0.60 0.51 0.59 -21.49%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 26/08/16 30/05/16 29/02/16 23/11/15 24/08/15 29/05/15 -
Price 0.305 0.32 0.335 0.35 0.40 0.35 0.32 -
P/RPS 0.63 0.67 0.75 0.74 0.77 0.66 0.60 3.29%
P/EPS 28.68 30.46 30.21 28.93 37.50 30.21 24.01 12.54%
EY 3.49 3.28 3.31 3.46 2.67 3.31 4.16 -11.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.50 0.53 0.60 0.53 0.48 -4.20%

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