[DFCITY] QoQ TTM 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- 1.25%
YoY- 497.79%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
TTM 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 45,918 48,570 46,185 43,022 28,121 16,530 80.85%
PBT 3,120 3,020 3,252 3,416 3,379 2,078 1,261 82.63%
Tax -890 -876 -932 -984 -979 -557 -346 87.41%
NP 2,230 2,144 2,320 2,432 2,400 1,521 915 80.80%
-
NP to SH 2,226 2,175 2,328 2,439 2,409 1,515 912 80.98%
-
Tax Rate 28.53% 29.01% 28.66% 28.81% 28.97% 26.80% 27.44% -
Total Cost 38,071 43,774 46,250 43,753 40,622 26,600 15,615 80.85%
-
Net Worth 50,191 49,628 49,886 49,143 44,331 43,337 42,926 10.95%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 797 719 719 719 719 - - -
Div Payout % 35.82% 33.07% 30.89% 29.49% 29.85% - - -
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 50,191 49,628 49,886 49,143 44,331 43,337 42,926 10.95%
NOSH 79,745 80,357 80,204 79,636 71,920 71,785 72,000 7.02%
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% 4.67% 4.78% 5.27% 5.58% 5.41% 5.54% -
ROE 4.43% 4.38% 4.67% 4.96% 5.43% 3.50% 2.12% -
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 50.54 57.14 60.56 57.99 59.82 39.17 22.96 68.97%
EPS 2.79 2.71 2.90 3.06 3.35 2.11 1.27 68.75%
DPS 1.00 0.90 0.90 0.90 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 38.13 43.44 45.95 43.69 40.70 26.60 15.64 80.84%
EPS 2.11 2.06 2.20 2.31 2.28 1.43 0.86 81.61%
DPS 0.75 0.68 0.68 0.68 0.68 0.00 0.00 -
NAPS 0.4749 0.4695 0.472 0.4649 0.4194 0.41 0.4061 10.96%
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 0.51 0.46 0.58 0.70 0.74 1.10 2.13 -61.34%
P/EPS 9.31 9.61 12.06 13.22 13.14 20.37 38.68 -61.20%
EY 10.74 10.41 8.29 7.56 7.61 4.91 2.59 157.44%
DY 3.85 3.44 2.56 2.23 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 - - -
Price 0.32 0.27 0.31 0.35 0.40 0.00 0.00 -
P/RPS 0.63 0.47 0.51 0.60 0.67 0.00 0.00 -
P/EPS 11.46 9.98 10.68 11.43 11.94 0.00 0.00 -
EY 8.72 10.02 9.36 8.75 8.37 0.00 0.00 -
DY 3.13 3.31 2.89 2.58 2.50 0.00 0.00 -
P/NAPS 0.51 0.44 0.50 0.57 0.65 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