[DFCITY] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -5.53%
YoY- -13.78%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 34,718 34,256 33,757 37,157 40,301 45,918 48,570 -19.97%
PBT 1,040 2,883 3,010 2,935 3,120 3,020 3,252 -53.07%
Tax -316 -913 -926 -831 -890 -876 -932 -51.21%
NP 724 1,970 2,084 2,104 2,230 2,144 2,320 -53.82%
-
NP to SH 729 1,946 2,081 2,103 2,226 2,175 2,328 -53.72%
-
Tax Rate 30.38% 31.67% 30.76% 28.31% 28.53% 29.01% 28.66% -
Total Cost 33,994 32,286 31,673 35,053 38,071 43,774 46,250 -18.47%
-
Net Worth 50,478 57,548 57,948 51,159 50,191 49,628 49,886 0.78%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 797 797 797 797 719 719 -
Div Payout % - 40.98% 38.32% 37.92% 35.82% 33.07% 30.89% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 50,478 57,548 57,948 51,159 50,191 49,628 49,886 0.78%
NOSH 80,303 80,769 80,652 80,769 79,745 80,357 80,204 0.08%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.09% 5.75% 6.17% 5.66% 5.53% 4.67% 4.78% -
ROE 1.44% 3.38% 3.59% 4.11% 4.43% 4.38% 4.67% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 43.23 42.41 41.86 46.00 50.54 57.14 60.56 -20.04%
EPS 0.91 2.41 2.58 2.60 2.79 2.71 2.90 -53.66%
DPS 0.00 1.00 1.00 1.00 1.00 0.90 0.90 -
NAPS 0.6286 0.7125 0.7185 0.6334 0.6294 0.6176 0.622 0.70%
Adjusted Per Share Value based on latest NOSH - 80,769
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 32.85 32.41 31.94 35.15 38.13 43.44 45.95 -19.96%
EPS 0.69 1.84 1.97 1.99 2.11 2.06 2.20 -53.67%
DPS 0.00 0.75 0.75 0.75 0.75 0.68 0.68 -
NAPS 0.4776 0.5444 0.5482 0.484 0.4749 0.4695 0.472 0.78%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.33 0.31 0.29 0.35 0.26 0.26 0.35 -
P/RPS 0.76 0.73 0.69 0.76 0.51 0.46 0.58 19.64%
P/EPS 36.35 12.87 11.24 13.44 9.31 9.61 12.06 107.96%
EY 2.75 7.77 8.90 7.44 10.74 10.41 8.29 -51.91%
DY 0.00 3.23 3.45 2.86 3.85 3.44 2.56 -
P/NAPS 0.52 0.44 0.40 0.55 0.41 0.42 0.56 -4.79%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 26/11/12 27/08/12 28/05/12 27/02/12 21/11/11 22/08/11 -
Price 0.29 0.31 0.28 0.29 0.32 0.27 0.31 -
P/RPS 0.67 0.73 0.67 0.63 0.63 0.47 0.51 19.85%
P/EPS 31.94 12.87 10.85 11.14 11.46 9.98 10.68 106.88%
EY 3.13 7.77 9.22 8.98 8.72 10.02 9.36 -51.66%
DY 0.00 3.23 3.57 3.45 3.13 3.31 2.89 -
P/NAPS 0.46 0.44 0.39 0.46 0.51 0.44 0.50 -5.38%

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