[DUFU] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 66.95%
YoY- 734.92%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 170,310 163,456 158,184 164,108 176,442 163,585 149,420 9.07%
PBT 35,101 20,620 16,208 21,324 15,981 12,438 6,080 220.11%
Tax -8,225 -4,741 -3,800 -3,056 -5,039 -2,077 230 -
NP 26,876 15,878 12,408 18,268 10,942 10,361 6,310 161.60%
-
NP to SH 26,876 15,878 12,408 18,268 10,942 10,361 6,310 161.60%
-
Tax Rate 23.43% 22.99% 23.45% 14.33% 31.53% 16.70% -3.78% -
Total Cost 143,434 147,577 145,776 145,840 165,500 153,224 143,110 0.15%
-
Net Worth 125,058 118,260 116,239 109,608 115,567 109,109 103,238 13.56%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 3,597 4,710 3,749 - 3,512 - - -
Div Payout % 13.39% 29.66% 30.22% - 32.10% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 125,058 118,260 116,239 109,608 115,567 109,109 103,238 13.56%
NOSH 175,470 175,470 170,439 175,653 175,634 175,417 175,277 0.07%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 15.78% 9.71% 7.84% 11.13% 6.20% 6.33% 4.22% -
ROE 21.49% 13.43% 10.67% 16.67% 9.47% 9.50% 6.11% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 99.41 97.17 92.81 93.43 100.46 93.25 85.25 10.73%
EPS 15.70 9.44 7.28 10.40 6.23 5.91 3.60 165.74%
DPS 2.10 2.80 2.20 0.00 2.00 0.00 0.00 -
NAPS 0.73 0.703 0.682 0.624 0.658 0.622 0.589 15.30%
Adjusted Per Share Value based on latest NOSH - 175,653
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.17 29.92 28.95 30.04 32.29 29.94 27.35 9.06%
EPS 4.92 2.91 2.27 3.34 2.00 1.90 1.15 162.38%
DPS 0.66 0.86 0.69 0.00 0.64 0.00 0.00 -
NAPS 0.2289 0.2164 0.2127 0.2006 0.2115 0.1997 0.1889 13.59%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.685 0.61 0.63 0.49 0.49 0.305 0.285 -
P/RPS 0.69 0.63 0.68 0.52 0.49 0.33 0.33 63.14%
P/EPS 4.37 6.46 8.65 4.71 7.87 5.16 7.92 -32.60%
EY 22.90 15.47 11.56 21.22 12.71 19.37 12.63 48.42%
DY 3.07 4.59 3.49 0.00 4.08 0.00 0.00 -
P/NAPS 0.94 0.87 0.92 0.79 0.74 0.49 0.48 56.20%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 17/11/16 29/08/16 19/05/16 26/02/16 23/11/15 27/08/15 -
Price 0.87 0.595 0.60 0.55 0.545 0.40 0.275 -
P/RPS 0.88 0.61 0.65 0.59 0.54 0.43 0.32 95.68%
P/EPS 5.55 6.30 8.24 5.29 8.75 6.77 7.64 -19.11%
EY 18.03 15.86 12.13 18.91 11.43 14.77 13.09 23.67%
DY 2.41 4.71 3.67 0.00 3.67 0.00 0.00 -
P/NAPS 1.19 0.85 0.88 0.88 0.83 0.64 0.47 85.24%

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