[DUFU] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -0.89%
YoY- 64.67%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 222,904 211,044 181,212 174,526 174,722 185,564 170,310 19.71%
PBT 45,624 30,524 32,787 34,236 34,880 32,864 35,101 19.15%
Tax -10,480 -7,472 -6,745 -8,089 -8,498 -7,604 -8,225 17.58%
NP 35,144 23,052 26,042 26,146 26,382 25,260 26,876 19.63%
-
NP to SH 35,144 23,052 26,042 26,146 26,382 25,260 26,876 19.63%
-
Tax Rate 22.97% 24.48% 20.57% 23.63% 24.36% 23.14% 23.43% -
Total Cost 187,760 187,992 155,170 148,380 148,340 160,304 143,434 19.72%
-
Net Worth 139,143 135,398 131,768 133,454 130,118 130,118 125,058 7.39%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 14,732 - 9,173 12,233 11,677 - 3,597 156.64%
Div Payout % 41.92% - 35.23% 46.79% 44.26% - 13.39% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 139,143 135,398 131,768 133,454 130,118 130,118 125,058 7.39%
NOSH 175,470 175,470 175,470 175,470 175,470 175,470 175,470 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 15.77% 10.92% 14.37% 14.98% 15.10% 13.61% 15.78% -
ROE 25.26% 17.03% 19.76% 19.59% 20.28% 19.41% 21.49% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 136.17 127.81 108.64 104.62 104.74 111.24 99.41 23.41%
EPS 21.40 14.00 15.60 15.73 15.80 15.20 15.70 23.00%
DPS 9.00 0.00 5.50 7.33 7.00 0.00 2.10 164.54%
NAPS 0.85 0.82 0.79 0.80 0.78 0.78 0.73 10.70%
Adjusted Per Share Value based on latest NOSH - 175,470
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 40.80 38.63 33.17 31.94 31.98 33.96 31.17 19.71%
EPS 6.43 4.22 4.77 4.79 4.83 4.62 4.92 19.59%
DPS 2.70 0.00 1.68 2.24 2.14 0.00 0.66 156.44%
NAPS 0.2547 0.2478 0.2412 0.2442 0.2381 0.2381 0.2289 7.40%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.00 1.07 1.17 1.35 1.41 1.10 0.685 -
P/RPS 0.73 0.84 1.08 1.29 1.35 0.99 0.69 3.83%
P/EPS 4.66 7.66 7.49 8.61 8.92 7.26 4.37 4.38%
EY 21.47 13.05 13.34 11.61 11.22 13.77 22.90 -4.21%
DY 9.00 0.00 4.70 5.43 4.96 0.00 3.07 105.23%
P/NAPS 1.18 1.30 1.48 1.69 1.81 1.41 0.94 16.41%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 07/08/18 22/05/18 28/02/18 27/11/17 28/08/17 24/05/17 28/02/17 -
Price 1.62 1.13 1.14 1.35 1.48 1.56 0.87 -
P/RPS 1.19 0.88 1.05 1.29 1.41 1.40 0.88 22.35%
P/EPS 7.55 8.09 7.30 8.61 9.36 10.30 5.55 22.84%
EY 13.25 12.35 13.70 11.61 10.69 9.71 18.03 -18.61%
DY 5.56 0.00 4.82 5.43 4.73 0.00 2.41 74.86%
P/NAPS 1.91 1.38 1.44 1.69 1.90 2.00 1.19 37.20%

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