[DUFU] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -11.48%
YoY- -8.74%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 241,451 237,796 222,904 211,044 181,212 174,526 174,722 23.99%
PBT 65,065 62,186 45,624 30,524 32,787 34,236 34,880 51.36%
Tax -13,239 -13,006 -10,480 -7,472 -6,745 -8,089 -8,498 34.27%
NP 51,826 49,180 35,144 23,052 26,042 26,146 26,382 56.66%
-
NP to SH 51,855 49,196 35,144 23,052 26,042 26,146 26,382 56.71%
-
Tax Rate 20.35% 20.91% 22.97% 24.48% 20.57% 23.63% 24.36% -
Total Cost 189,625 188,616 187,760 187,992 155,170 148,380 148,340 17.73%
-
Net Worth 178,337 162,736 139,143 135,398 131,768 133,454 130,118 23.31%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 17,582 15,188 14,732 - 9,173 12,233 11,677 31.27%
Div Payout % 33.91% 30.87% 41.92% - 35.23% 46.79% 44.26% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 178,337 162,736 139,143 135,398 131,768 133,454 130,118 23.31%
NOSH 263,205 175,470 175,470 175,470 175,470 175,470 175,470 30.94%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 21.46% 20.68% 15.77% 10.92% 14.37% 14.98% 15.10% -
ROE 29.08% 30.23% 25.26% 17.03% 19.76% 19.59% 20.28% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 96.13 146.12 136.17 127.81 108.64 104.62 104.74 -5.54%
EPS 20.60 30.00 21.40 14.00 15.60 15.73 15.80 19.28%
DPS 7.00 9.33 9.00 0.00 5.50 7.33 7.00 0.00%
NAPS 0.71 1.00 0.85 0.82 0.79 0.80 0.78 -6.06%
Adjusted Per Share Value based on latest NOSH - 175,470
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 44.25 43.58 40.85 38.68 33.21 31.98 32.02 23.99%
EPS 9.50 9.02 6.44 4.22 4.77 4.79 4.83 56.78%
DPS 3.22 2.78 2.70 0.00 1.68 2.24 2.14 31.21%
NAPS 0.3268 0.2982 0.255 0.2481 0.2415 0.2446 0.2385 23.29%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.06 2.62 1.00 1.07 1.17 1.35 1.41 -
P/RPS 2.14 1.79 0.73 0.84 1.08 1.29 1.35 35.83%
P/EPS 9.98 8.67 4.66 7.66 7.49 8.61 8.92 7.75%
EY 10.02 11.54 21.47 13.05 13.34 11.61 11.22 -7.24%
DY 3.40 3.56 9.00 0.00 4.70 5.43 4.96 -22.20%
P/NAPS 2.90 2.62 1.18 1.30 1.48 1.69 1.81 36.80%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 09/11/18 07/08/18 22/05/18 28/02/18 27/11/17 28/08/17 -
Price 1.63 3.01 1.62 1.13 1.14 1.35 1.48 -
P/RPS 1.70 2.06 1.19 0.88 1.05 1.29 1.41 13.24%
P/EPS 7.90 9.96 7.55 8.09 7.30 8.61 9.36 -10.66%
EY 12.67 10.04 13.25 12.35 13.70 11.61 10.69 11.96%
DY 4.29 3.10 5.56 0.00 4.82 5.43 4.73 -6.28%
P/NAPS 2.30 3.01 1.91 1.38 1.44 1.69 1.90 13.54%

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