[DUFU] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -2.01%
YoY- 3.37%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 121,480 125,373 115,466 112,520 109,509 112,936 119,258 1.23%
PBT 10,507 10,974 12,098 12,320 12,772 13,402 12,218 -9.52%
Tax -709 -565 -624 -412 -620 -1,196 -678 3.01%
NP 9,798 10,409 11,474 11,908 12,152 12,206 11,540 -10.29%
-
NP to SH 9,798 10,409 11,474 11,908 12,152 12,206 11,540 -10.29%
-
Tax Rate 6.75% 5.15% 5.16% 3.34% 4.85% 8.92% 5.55% -
Total Cost 111,682 114,964 103,992 100,612 97,357 100,729 107,718 2.42%
-
Net Worth 63,239 57,442 74,121 71,232 68,288 61,760 57,208 6.87%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,486 1,849 2,701 - - - - -
Div Payout % 15.17% 17.77% 23.55% - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 63,239 57,442 74,121 71,232 68,288 61,760 57,208 6.87%
NOSH 99,121 92,499 90,062 89,939 89,971 83,913 81,960 13.44%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.07% 8.30% 9.94% 10.58% 11.10% 10.81% 9.68% -
ROE 15.49% 18.12% 15.48% 16.72% 17.80% 19.76% 20.17% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 122.56 135.54 128.21 125.11 121.72 134.59 145.51 -10.76%
EPS 8.17 11.25 12.74 13.24 14.14 14.55 14.08 -30.31%
DPS 1.50 2.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.638 0.621 0.823 0.792 0.759 0.736 0.698 -5.79%
Adjusted Per Share Value based on latest NOSH - 89,939
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 22.23 22.95 21.13 20.59 20.04 20.67 21.83 1.21%
EPS 1.79 1.91 2.10 2.18 2.22 2.23 2.11 -10.34%
DPS 0.27 0.34 0.49 0.00 0.00 0.00 0.00 -
NAPS 0.1157 0.1051 0.1357 0.1304 0.125 0.113 0.1047 6.85%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.33 0.40 0.62 0.63 0.69 0.70 0.81 -
P/RPS 0.27 0.30 0.48 0.50 0.57 0.52 0.56 -38.37%
P/EPS 3.34 3.55 4.87 4.76 5.11 4.81 5.75 -30.26%
EY 29.95 28.13 20.55 21.02 19.57 20.78 17.38 43.49%
DY 4.55 5.00 4.84 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.64 0.75 0.80 0.91 0.95 1.16 -41.28%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 21/11/08 26/08/08 27/05/08 25/02/08 09/11/07 20/08/07 -
Price 0.35 0.39 0.50 0.68 0.67 0.70 0.70 -
P/RPS 0.29 0.29 0.39 0.54 0.55 0.52 0.48 -28.42%
P/EPS 3.54 3.47 3.92 5.14 4.96 4.81 4.97 -20.16%
EY 28.24 28.85 25.48 19.47 20.16 20.78 20.11 25.27%
DY 4.29 5.13 6.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.61 0.86 0.88 0.95 1.00 -32.74%

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