[DUFU] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 40.15%
YoY- 204.77%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 128,495 120,120 125,952 132,724 116,642 107,052 102,934 15.88%
PBT 7,577 9,392 11,722 17,352 13,151 10,313 8,142 -4.66%
Tax -752 -2,365 -2,716 -1,760 -2,026 -1,644 -1,514 -37.20%
NP 6,825 7,026 9,006 15,592 11,125 8,669 6,628 1.96%
-
NP to SH 6,825 7,026 9,006 15,592 11,125 8,669 6,628 1.96%
-
Tax Rate 9.92% 25.18% 23.17% 10.14% 15.41% 15.94% 18.59% -
Total Cost 121,670 113,093 116,946 117,132 105,517 98,382 96,306 16.81%
-
Net Worth 89,480 90,634 91,140 90,553 86,609 81,934 81,048 6.80%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,199 1,600 2,401 - 1,199 1,599 2,401 -36.97%
Div Payout % 17.57% 22.78% 26.67% - 10.78% 18.45% 36.23% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 89,480 90,634 91,140 90,553 86,609 81,934 81,048 6.80%
NOSH 119,947 120,045 120,080 119,938 119,958 119,963 120,072 -0.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.31% 5.85% 7.15% 11.75% 9.54% 8.10% 6.44% -
ROE 7.63% 7.75% 9.88% 17.22% 12.84% 10.58% 8.18% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 107.13 100.06 104.89 110.66 97.24 89.24 85.73 15.96%
EPS 5.69 5.85 7.50 13.00 9.27 7.23 5.52 2.03%
DPS 1.00 1.33 2.00 0.00 1.00 1.33 2.00 -36.92%
NAPS 0.746 0.755 0.759 0.755 0.722 0.683 0.675 6.87%
Adjusted Per Share Value based on latest NOSH - 119,938
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 23.56 22.02 23.09 24.33 21.39 19.63 18.87 15.90%
EPS 1.25 1.29 1.65 2.86 2.04 1.59 1.22 1.62%
DPS 0.22 0.29 0.44 0.00 0.22 0.29 0.44 -36.92%
NAPS 0.1641 0.1662 0.1671 0.166 0.1588 0.1502 0.1486 6.81%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.41 0.43 0.52 0.57 0.43 0.44 0.39 -
P/RPS 0.38 0.43 0.50 0.52 0.44 0.49 0.45 -10.63%
P/EPS 7.21 7.35 6.93 4.38 4.64 6.09 7.07 1.31%
EY 13.88 13.61 14.42 22.81 21.57 16.42 14.15 -1.27%
DY 2.44 3.10 3.85 0.00 2.33 3.03 5.13 -38.98%
P/NAPS 0.55 0.57 0.69 0.75 0.60 0.64 0.58 -3.46%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 23/11/10 17/08/10 24/05/10 25/02/10 09/11/09 10/08/09 -
Price 0.38 0.41 0.50 0.53 0.46 0.44 0.38 -
P/RPS 0.35 0.41 0.48 0.48 0.47 0.49 0.44 -14.11%
P/EPS 6.68 7.00 6.67 4.08 4.96 6.09 6.88 -1.94%
EY 14.97 14.28 15.00 24.53 20.16 16.42 14.53 2.00%
DY 2.63 3.25 4.00 0.00 2.17 3.03 5.26 -36.92%
P/NAPS 0.51 0.54 0.66 0.70 0.64 0.64 0.56 -6.02%

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