[DUFU] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
09-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 39.98%
YoY- 88.15%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 205,332 197,404 241,451 237,796 222,904 211,044 181,212 8.71%
PBT 38,606 23,228 65,065 62,186 45,624 30,524 32,787 11.54%
Tax -9,784 -7,044 -13,239 -13,006 -10,480 -7,472 -6,745 28.22%
NP 28,822 16,184 51,826 49,180 35,144 23,052 26,042 7.01%
-
NP to SH 29,270 16,696 51,855 49,196 35,144 23,052 26,042 8.12%
-
Tax Rate 25.34% 30.33% 20.35% 20.91% 22.97% 24.48% 20.57% -
Total Cost 176,510 181,220 189,625 188,616 187,760 187,992 155,170 8.99%
-
Net Worth 181,166 178,195 178,337 162,736 139,143 135,398 131,768 23.71%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 12,408 - 17,582 15,188 14,732 - 9,173 22.37%
Div Payout % 42.39% - 33.91% 30.87% 41.92% - 35.23% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 181,166 178,195 178,337 162,736 139,143 135,398 131,768 23.71%
NOSH 263,205 263,205 263,205 175,470 175,470 175,470 175,470 31.13%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 14.04% 8.20% 21.46% 20.68% 15.77% 10.92% 14.37% -
ROE 16.16% 9.37% 29.08% 30.23% 25.26% 17.03% 19.76% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 82.74 80.87 96.13 146.12 136.17 127.81 108.64 -16.64%
EPS 11.80 6.80 20.60 30.00 21.40 14.00 15.60 -17.02%
DPS 5.00 0.00 7.00 9.33 9.00 0.00 5.50 -6.17%
NAPS 0.73 0.73 0.71 1.00 0.85 0.82 0.79 -5.14%
Adjusted Per Share Value based on latest NOSH - 175,470
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 37.63 36.18 44.25 43.58 40.85 38.68 33.21 8.71%
EPS 5.36 3.06 9.50 9.02 6.44 4.22 4.77 8.10%
DPS 2.27 0.00 3.22 2.78 2.70 0.00 1.68 22.28%
NAPS 0.332 0.3266 0.3268 0.2983 0.255 0.2481 0.2415 23.70%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.56 1.69 2.06 2.62 1.00 1.07 1.17 -
P/RPS 1.89 2.09 2.14 1.79 0.73 0.84 1.08 45.36%
P/EPS 13.23 24.71 9.98 8.67 4.66 7.66 7.49 46.27%
EY 7.56 4.05 10.02 11.54 21.47 13.05 13.34 -31.58%
DY 3.21 0.00 3.40 3.56 9.00 0.00 4.70 -22.50%
P/NAPS 2.14 2.32 2.90 2.62 1.18 1.30 1.48 27.95%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 07/08/19 07/05/19 26/02/19 09/11/18 07/08/18 22/05/18 28/02/18 -
Price 1.88 1.70 1.63 3.01 1.62 1.13 1.14 -
P/RPS 2.27 2.10 1.70 2.06 1.19 0.88 1.05 67.43%
P/EPS 15.94 24.85 7.90 9.96 7.55 8.09 7.30 68.55%
EY 6.27 4.02 12.67 10.04 13.25 12.35 13.70 -40.69%
DY 2.66 0.00 4.29 3.10 5.56 0.00 4.82 -32.79%
P/NAPS 2.58 2.33 2.30 3.01 1.91 1.38 1.44 47.67%

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