[DUFU] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 91.96%
YoY- 53.25%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 87,361 46,391 170,310 122,592 79,092 41,027 176,442 -37.44%
PBT 17,440 8,216 35,101 15,465 8,104 5,331 15,981 6.00%
Tax -4,249 -1,901 -8,225 -3,556 -1,900 -764 -5,039 -10.75%
NP 13,191 6,315 26,876 11,909 6,204 4,567 10,942 13.28%
-
NP to SH 13,191 6,315 26,876 11,909 6,204 4,567 10,942 13.28%
-
Tax Rate 24.36% 23.14% 23.43% 22.99% 23.45% 14.33% 31.53% -
Total Cost 74,170 40,076 143,434 110,683 72,888 36,460 165,500 -41.46%
-
Net Worth 130,118 130,118 125,058 118,260 116,239 109,608 115,567 8.23%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 5,838 - 3,597 3,532 1,874 - 3,512 40.36%
Div Payout % 44.26% - 13.39% 29.66% 30.22% - 32.10% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 130,118 130,118 125,058 118,260 116,239 109,608 115,567 8.23%
NOSH 175,470 175,470 175,470 175,470 170,439 175,653 175,634 -0.06%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 15.10% 13.61% 15.78% 9.71% 7.84% 11.13% 6.20% -
ROE 10.14% 4.85% 21.49% 10.07% 5.34% 4.17% 9.47% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 52.37 27.81 99.41 72.88 46.40 23.36 100.46 -35.25%
EPS 7.90 3.80 15.70 7.08 3.64 2.60 6.23 17.17%
DPS 3.50 0.00 2.10 2.10 1.10 0.00 2.00 45.26%
NAPS 0.78 0.78 0.73 0.703 0.682 0.624 0.658 12.01%
Adjusted Per Share Value based on latest NOSH - 175,470
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 16.01 8.50 31.21 22.47 14.49 7.52 32.33 -37.43%
EPS 2.42 1.16 4.93 2.18 1.14 0.84 2.01 13.18%
DPS 1.07 0.00 0.66 0.65 0.34 0.00 0.64 40.90%
NAPS 0.2385 0.2385 0.2292 0.2167 0.213 0.2009 0.2118 8.24%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.41 1.10 0.685 0.61 0.63 0.49 0.49 -
P/RPS 2.69 3.96 0.69 0.84 1.36 2.10 0.49 211.52%
P/EPS 17.83 29.06 4.37 8.62 17.31 18.85 7.87 72.58%
EY 5.61 3.44 22.90 11.61 5.78 5.31 12.71 -42.05%
DY 2.48 0.00 3.07 3.44 1.75 0.00 4.08 -28.26%
P/NAPS 1.81 1.41 0.94 0.87 0.92 0.79 0.74 81.63%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 24/05/17 28/02/17 17/11/16 29/08/16 19/05/16 26/02/16 -
Price 1.48 1.56 0.87 0.595 0.60 0.55 0.545 -
P/RPS 2.83 5.61 0.88 0.82 1.29 2.35 0.54 202.01%
P/EPS 18.72 41.21 5.55 8.40 16.48 21.15 8.75 66.11%
EY 5.34 2.43 18.03 11.90 6.07 4.73 11.43 -39.81%
DY 2.36 0.00 2.41 3.53 1.83 0.00 3.67 -25.51%
P/NAPS 1.90 2.00 1.19 0.85 0.88 0.88 0.83 73.78%

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