[DFCITY] YoY TTM Result on 30-Jun-2014 [#2]

Stock
[DFCITY] DFCITY GROUP BERHAD
Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 8.84%
YoY- 280.1%
Quarter Report
Latest QR
Upcoming QR
DFCITY's Result
DFCITY's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 56,080 36,977 42,983 38,814 37,085 33,757 48,570 2.42%
PBT 2,039 1,474 1,776 2,037 526 3,010 3,252 -7.47%
Tax -926 -649 -879 -625 -287 -926 -932 -0.10%
NP 1,113 825 897 1,412 239 2,084 2,320 -11.51%
-
NP to SH 1,133 809 945 1,490 392 2,081 2,328 -11.30%
-
Tax Rate 45.41% 44.03% 49.49% 30.68% 54.56% 30.76% 28.66% -
Total Cost 54,967 36,152 42,086 37,402 36,846 31,673 46,250 2.91%
-
Net Worth 54,965 51,828 54,119 51,747 49,682 57,948 49,886 1.62%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - 797 719 -
Div Payout % - - - - - 38.32% 30.89% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 54,965 51,828 54,119 51,747 49,682 57,948 49,886 1.62%
NOSH 80,000 76,999 81,578 79,428 78,499 80,652 80,204 -0.04%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 1.98% 2.23% 2.09% 3.64% 0.64% 6.17% 4.78% -
ROE 2.06% 1.56% 1.75% 2.88% 0.79% 3.59% 4.67% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 70.13 48.02 52.69 48.87 47.24 41.86 60.56 2.47%
EPS 1.42 1.05 1.16 1.88 0.50 2.58 2.90 -11.21%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.90 -
NAPS 0.6874 0.6731 0.6634 0.6515 0.6329 0.7185 0.622 1.67%
Adjusted Per Share Value based on latest NOSH - 79,428
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 53.11 35.02 40.71 36.76 35.12 31.97 46.00 2.42%
EPS 1.07 0.77 0.89 1.41 0.37 1.97 2.20 -11.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.76 0.68 -
NAPS 0.5206 0.4909 0.5126 0.4901 0.4705 0.5488 0.4725 1.62%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.32 0.325 0.34 0.435 0.29 0.29 0.35 -
P/RPS 0.46 0.68 0.65 0.89 0.61 0.69 0.58 -3.78%
P/EPS 22.58 30.93 29.35 23.19 58.07 11.24 12.06 11.00%
EY 4.43 3.23 3.41 4.31 1.72 8.90 8.29 -9.90%
DY 0.00 0.00 0.00 0.00 0.00 3.45 2.56 -
P/NAPS 0.47 0.48 0.51 0.67 0.46 0.40 0.56 -2.87%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 26/08/16 24/08/15 25/08/14 26/08/13 27/08/12 22/08/11 -
Price 0.34 0.32 0.35 0.42 0.315 0.28 0.31 -
P/RPS 0.48 0.67 0.66 0.86 0.67 0.67 0.51 -1.00%
P/EPS 24.00 30.46 30.21 22.39 63.08 10.85 10.68 14.43%
EY 4.17 3.28 3.31 4.47 1.59 9.22 9.36 -12.59%
DY 0.00 0.00 0.00 0.00 0.00 3.57 2.89 -
P/NAPS 0.49 0.48 0.53 0.64 0.50 0.39 0.50 -0.33%

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