[DUFU] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -0.4%
YoY- -3.1%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 237,796 222,904 211,044 181,212 174,526 174,722 185,564 17.96%
PBT 62,186 45,624 30,524 32,787 34,236 34,880 32,864 52.92%
Tax -13,006 -10,480 -7,472 -6,745 -8,089 -8,498 -7,604 42.97%
NP 49,180 35,144 23,052 26,042 26,146 26,382 25,260 55.85%
-
NP to SH 49,196 35,144 23,052 26,042 26,146 26,382 25,260 55.89%
-
Tax Rate 20.91% 22.97% 24.48% 20.57% 23.63% 24.36% 23.14% -
Total Cost 188,616 187,760 187,992 155,170 148,380 148,340 160,304 11.44%
-
Net Worth 162,736 139,143 135,398 131,768 133,454 130,118 130,118 16.06%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 15,188 14,732 - 9,173 12,233 11,677 - -
Div Payout % 30.87% 41.92% - 35.23% 46.79% 44.26% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 162,736 139,143 135,398 131,768 133,454 130,118 130,118 16.06%
NOSH 175,470 175,470 175,470 175,470 175,470 175,470 175,470 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 20.68% 15.77% 10.92% 14.37% 14.98% 15.10% 13.61% -
ROE 30.23% 25.26% 17.03% 19.76% 19.59% 20.28% 19.41% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 146.12 136.17 127.81 108.64 104.62 104.74 111.24 19.92%
EPS 30.00 21.40 14.00 15.60 15.73 15.80 15.20 57.27%
DPS 9.33 9.00 0.00 5.50 7.33 7.00 0.00 -
NAPS 1.00 0.85 0.82 0.79 0.80 0.78 0.78 17.99%
Adjusted Per Share Value based on latest NOSH - 175,470
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 43.68 40.94 38.76 33.28 32.06 32.09 34.08 17.97%
EPS 9.04 6.46 4.23 4.78 4.80 4.85 4.64 55.92%
DPS 2.79 2.71 0.00 1.68 2.25 2.14 0.00 -
NAPS 0.2989 0.2556 0.2487 0.242 0.2451 0.239 0.239 16.06%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.62 1.00 1.07 1.17 1.35 1.41 1.10 -
P/RPS 1.79 0.73 0.84 1.08 1.29 1.35 0.99 48.36%
P/EPS 8.67 4.66 7.66 7.49 8.61 8.92 7.26 12.54%
EY 11.54 21.47 13.05 13.34 11.61 11.22 13.77 -11.10%
DY 3.56 9.00 0.00 4.70 5.43 4.96 0.00 -
P/NAPS 2.62 1.18 1.30 1.48 1.69 1.81 1.41 51.08%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 09/11/18 07/08/18 22/05/18 28/02/18 27/11/17 28/08/17 24/05/17 -
Price 3.01 1.62 1.13 1.14 1.35 1.48 1.56 -
P/RPS 2.06 1.19 0.88 1.05 1.29 1.41 1.40 29.33%
P/EPS 9.96 7.55 8.09 7.30 8.61 9.36 10.30 -2.21%
EY 10.04 13.25 12.35 13.70 11.61 10.69 9.71 2.25%
DY 3.10 5.56 0.00 4.82 5.43 4.73 0.00 -
P/NAPS 3.01 1.91 1.38 1.44 1.69 1.90 2.00 31.29%

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