[DUFU] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -47.79%
YoY- -57.04%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 116,642 107,052 102,934 92,232 121,480 125,373 115,466 0.67%
PBT 13,151 10,313 8,142 6,740 10,507 10,974 12,098 5.70%
Tax -2,026 -1,644 -1,514 -1,624 -709 -565 -624 118.79%
NP 11,125 8,669 6,628 5,116 9,798 10,409 11,474 -2.03%
-
NP to SH 11,125 8,669 6,628 5,116 9,798 10,409 11,474 -2.03%
-
Tax Rate 15.41% 15.94% 18.59% 24.09% 6.75% 5.15% 5.16% -
Total Cost 105,517 98,382 96,306 87,116 111,682 114,964 103,992 0.97%
-
Net Worth 86,609 81,934 81,048 77,696 63,239 57,442 74,121 10.90%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,199 1,599 2,401 - 1,486 1,849 2,701 -41.72%
Div Payout % 10.78% 18.45% 36.23% - 15.17% 17.77% 23.55% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 86,609 81,934 81,048 77,696 63,239 57,442 74,121 10.90%
NOSH 119,958 119,963 120,072 119,532 99,121 92,499 90,062 20.99%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.54% 8.10% 6.44% 5.55% 8.07% 8.30% 9.94% -
ROE 12.84% 10.58% 8.18% 6.58% 15.49% 18.12% 15.48% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 97.24 89.24 85.73 77.16 122.56 135.54 128.21 -16.79%
EPS 9.27 7.23 5.52 4.28 8.17 11.25 12.74 -19.05%
DPS 1.00 1.33 2.00 0.00 1.50 2.00 3.00 -51.82%
NAPS 0.722 0.683 0.675 0.65 0.638 0.621 0.823 -8.33%
Adjusted Per Share Value based on latest NOSH - 119,532
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 21.39 19.63 18.87 16.91 22.27 22.99 21.17 0.68%
EPS 2.04 1.59 1.22 0.94 1.80 1.91 2.10 -1.90%
DPS 0.22 0.29 0.44 0.00 0.27 0.34 0.50 -42.06%
NAPS 0.1588 0.1502 0.1486 0.1425 0.1159 0.1053 0.1359 10.90%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.43 0.44 0.39 0.34 0.33 0.40 0.62 -
P/RPS 0.44 0.49 0.45 0.44 0.27 0.30 0.48 -5.62%
P/EPS 4.64 6.09 7.07 7.94 3.34 3.55 4.87 -3.16%
EY 21.57 16.42 14.15 12.59 29.95 28.13 20.55 3.27%
DY 2.33 3.03 5.13 0.00 4.55 5.00 4.84 -38.49%
P/NAPS 0.60 0.64 0.58 0.52 0.52 0.64 0.75 -13.78%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 09/11/09 10/08/09 20/05/09 27/02/09 21/11/08 26/08/08 -
Price 0.46 0.44 0.38 0.42 0.35 0.39 0.50 -
P/RPS 0.47 0.49 0.44 0.54 0.29 0.29 0.39 13.20%
P/EPS 4.96 6.09 6.88 9.81 3.54 3.47 3.92 16.93%
EY 20.16 16.42 14.53 10.19 28.24 28.85 25.48 -14.41%
DY 2.17 3.03 5.26 0.00 4.29 5.13 6.00 -49.14%
P/NAPS 0.64 0.64 0.56 0.65 0.55 0.63 0.61 3.24%

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