[DUFU] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
10-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 29.55%
YoY- -42.23%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 132,724 116,642 107,052 102,934 92,232 121,480 125,373 3.87%
PBT 17,352 13,151 10,313 8,142 6,740 10,507 10,974 35.76%
Tax -1,760 -2,026 -1,644 -1,514 -1,624 -709 -565 113.44%
NP 15,592 11,125 8,669 6,628 5,116 9,798 10,409 30.94%
-
NP to SH 15,592 11,125 8,669 6,628 5,116 9,798 10,409 30.94%
-
Tax Rate 10.14% 15.41% 15.94% 18.59% 24.09% 6.75% 5.15% -
Total Cost 117,132 105,517 98,382 96,306 87,116 111,682 114,964 1.25%
-
Net Worth 90,553 86,609 81,934 81,048 77,696 63,239 57,442 35.48%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 1,199 1,599 2,401 - 1,486 1,849 -
Div Payout % - 10.78% 18.45% 36.23% - 15.17% 17.77% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 90,553 86,609 81,934 81,048 77,696 63,239 57,442 35.48%
NOSH 119,938 119,958 119,963 120,072 119,532 99,121 92,499 18.92%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.75% 9.54% 8.10% 6.44% 5.55% 8.07% 8.30% -
ROE 17.22% 12.84% 10.58% 8.18% 6.58% 15.49% 18.12% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 110.66 97.24 89.24 85.73 77.16 122.56 135.54 -12.65%
EPS 13.00 9.27 7.23 5.52 4.28 8.17 11.25 10.12%
DPS 0.00 1.00 1.33 2.00 0.00 1.50 2.00 -
NAPS 0.755 0.722 0.683 0.675 0.65 0.638 0.621 13.92%
Adjusted Per Share Value based on latest NOSH - 119,705
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 24.33 21.39 19.63 18.87 16.91 22.27 22.99 3.85%
EPS 2.86 2.04 1.59 1.22 0.94 1.80 1.91 30.91%
DPS 0.00 0.22 0.29 0.44 0.00 0.27 0.34 -
NAPS 0.166 0.1588 0.1502 0.1486 0.1425 0.1159 0.1053 35.48%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.57 0.43 0.44 0.39 0.34 0.33 0.40 -
P/RPS 0.52 0.44 0.49 0.45 0.44 0.27 0.30 44.34%
P/EPS 4.38 4.64 6.09 7.07 7.94 3.34 3.55 15.04%
EY 22.81 21.57 16.42 14.15 12.59 29.95 28.13 -13.05%
DY 0.00 2.33 3.03 5.13 0.00 4.55 5.00 -
P/NAPS 0.75 0.60 0.64 0.58 0.52 0.52 0.64 11.16%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 25/02/10 09/11/09 10/08/09 20/05/09 27/02/09 21/11/08 -
Price 0.53 0.46 0.44 0.38 0.42 0.35 0.39 -
P/RPS 0.48 0.47 0.49 0.44 0.54 0.29 0.29 39.96%
P/EPS 4.08 4.96 6.09 6.88 9.81 3.54 3.47 11.41%
EY 24.53 20.16 16.42 14.53 10.19 28.24 28.85 -10.25%
DY 0.00 2.17 3.03 5.26 0.00 4.29 5.13 -
P/NAPS 0.70 0.64 0.64 0.56 0.65 0.55 0.63 7.28%

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