[DUFU] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 69.26%
YoY- 145.62%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 174,526 174,722 185,564 170,310 163,456 158,184 164,108 4.18%
PBT 34,236 34,880 32,864 35,101 20,620 16,208 21,324 37.07%
Tax -8,089 -8,498 -7,604 -8,225 -4,741 -3,800 -3,056 91.23%
NP 26,146 26,382 25,260 26,876 15,878 12,408 18,268 26.97%
-
NP to SH 26,146 26,382 25,260 26,876 15,878 12,408 18,268 26.97%
-
Tax Rate 23.63% 24.36% 23.14% 23.43% 22.99% 23.45% 14.33% -
Total Cost 148,380 148,340 160,304 143,434 147,577 145,776 145,840 1.15%
-
Net Worth 133,454 130,118 130,118 125,058 118,260 116,239 109,608 14.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 12,233 11,677 - 3,597 4,710 3,749 - -
Div Payout % 46.79% 44.26% - 13.39% 29.66% 30.22% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 133,454 130,118 130,118 125,058 118,260 116,239 109,608 14.00%
NOSH 175,470 175,470 175,470 175,470 175,470 170,439 175,653 -0.06%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 14.98% 15.10% 13.61% 15.78% 9.71% 7.84% 11.13% -
ROE 19.59% 20.28% 19.41% 21.49% 13.43% 10.67% 16.67% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 104.62 104.74 111.24 99.41 97.17 92.81 93.43 7.82%
EPS 15.73 15.80 15.20 15.70 9.44 7.28 10.40 31.73%
DPS 7.33 7.00 0.00 2.10 2.80 2.20 0.00 -
NAPS 0.80 0.78 0.78 0.73 0.703 0.682 0.624 17.99%
Adjusted Per Share Value based on latest NOSH - 175,470
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 31.94 31.98 33.96 31.17 29.92 28.95 30.04 4.16%
EPS 4.79 4.83 4.62 4.92 2.91 2.27 3.34 27.14%
DPS 2.24 2.14 0.00 0.66 0.86 0.69 0.00 -
NAPS 0.2442 0.2381 0.2381 0.2289 0.2164 0.2127 0.2006 13.99%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.35 1.41 1.10 0.685 0.61 0.63 0.49 -
P/RPS 1.29 1.35 0.99 0.69 0.63 0.68 0.52 83.15%
P/EPS 8.61 8.92 7.26 4.37 6.46 8.65 4.71 49.44%
EY 11.61 11.22 13.77 22.90 15.47 11.56 21.22 -33.08%
DY 5.43 4.96 0.00 3.07 4.59 3.49 0.00 -
P/NAPS 1.69 1.81 1.41 0.94 0.87 0.92 0.79 65.94%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 28/08/17 24/05/17 28/02/17 17/11/16 29/08/16 19/05/16 -
Price 1.35 1.48 1.56 0.87 0.595 0.60 0.55 -
P/RPS 1.29 1.41 1.40 0.88 0.61 0.65 0.59 68.37%
P/EPS 8.61 9.36 10.30 5.55 6.30 8.24 5.29 38.32%
EY 11.61 10.69 9.71 18.03 15.86 12.13 18.91 -27.74%
DY 5.43 4.73 0.00 2.41 4.71 3.67 0.00 -
P/NAPS 1.69 1.90 2.00 1.19 0.85 0.88 0.88 54.44%

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