[DFCITY] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 46.13%
YoY- 60.36%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 56,684 37,933 39,954 39,719 34,718 40,301 43,022 4.69%
PBT 1,649 1,848 1,667 1,551 1,040 3,120 3,383 -11.27%
Tax -800 -902 -836 -579 -316 -890 -977 -3.27%
NP 849 946 831 972 724 2,230 2,406 -15.92%
-
NP to SH 860 968 867 1,169 729 2,226 2,414 -15.79%
-
Tax Rate 48.51% 48.81% 50.15% 37.33% 30.38% 28.53% 28.88% -
Total Cost 55,835 36,987 39,123 38,747 33,994 38,071 40,616 5.44%
-
Net Worth 54,120 53,085 52,144 51,500 50,287 50,306 44,285 3.39%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 799 718 -
Div Payout % - - - - - 35.91% 29.76% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 54,120 53,085 52,144 51,500 50,287 50,306 44,285 3.39%
NOSH 80,000 79,743 79,732 80,068 79,999 79,928 71,845 1.80%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.50% 2.49% 2.08% 2.45% 2.09% 5.53% 5.59% -
ROE 1.59% 1.82% 1.66% 2.27% 1.45% 4.42% 5.45% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 70.86 47.57 50.11 49.61 43.40 50.42 59.88 2.84%
EPS 1.08 1.21 1.08 1.46 0.91 2.78 3.36 -17.22%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.6765 0.6657 0.654 0.6432 0.6286 0.6294 0.6164 1.56%
Adjusted Per Share Value based on latest NOSH - 80,140
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 53.63 35.89 37.80 37.58 32.85 38.13 40.70 4.70%
EPS 0.81 0.92 0.82 1.11 0.69 2.11 2.28 -15.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.76 0.68 -
NAPS 0.512 0.5022 0.4933 0.4872 0.4758 0.4759 0.419 3.39%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.29 0.40 0.355 0.34 0.33 0.26 0.44 -
P/RPS 0.41 0.84 0.71 0.69 0.76 0.52 0.73 -9.15%
P/EPS 26.98 32.95 32.65 23.29 36.21 9.34 13.10 12.78%
EY 3.71 3.03 3.06 4.29 2.76 10.71 7.64 -11.33%
DY 0.00 0.00 0.00 0.00 0.00 3.85 2.27 -
P/NAPS 0.43 0.60 0.54 0.53 0.52 0.41 0.71 -8.01%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 27/02/12 25/02/11 -
Price 0.36 0.35 0.40 0.435 0.29 0.32 0.40 -
P/RPS 0.51 0.74 0.80 0.88 0.67 0.63 0.67 -4.44%
P/EPS 33.49 28.83 36.79 29.79 31.82 11.49 11.90 18.80%
EY 2.99 3.47 2.72 3.36 3.14 8.70 8.40 -15.80%
DY 0.00 0.00 0.00 0.00 0.00 3.13 2.50 -
P/NAPS 0.53 0.53 0.61 0.68 0.46 0.51 0.65 -3.34%

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