[DUFU] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 48.66%
YoY- 64.67%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 111,452 52,761 181,212 130,895 87,361 46,391 170,310 -24.68%
PBT 22,812 7,631 32,787 25,677 17,440 8,216 35,101 -25.03%
Tax -5,240 -1,868 -6,745 -6,067 -4,249 -1,901 -8,225 -26.02%
NP 17,572 5,763 26,042 19,610 13,191 6,315 26,876 -24.72%
-
NP to SH 17,572 5,763 26,042 19,610 13,191 6,315 26,876 -24.72%
-
Tax Rate 22.97% 24.48% 20.57% 23.63% 24.36% 23.14% 23.43% -
Total Cost 93,880 46,998 155,170 111,285 74,170 40,076 143,434 -24.67%
-
Net Worth 139,143 135,398 131,768 133,454 130,118 130,118 125,058 7.39%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 7,366 - 9,173 9,174 5,838 - 3,597 61.47%
Div Payout % 41.92% - 35.23% 46.79% 44.26% - 13.39% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 139,143 135,398 131,768 133,454 130,118 130,118 125,058 7.39%
NOSH 175,470 175,470 175,470 175,470 175,470 175,470 175,470 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 15.77% 10.92% 14.37% 14.98% 15.10% 13.61% 15.78% -
ROE 12.63% 4.26% 19.76% 14.69% 10.14% 4.85% 21.49% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 68.08 31.95 108.64 78.47 52.37 27.81 99.41 -22.35%
EPS 10.70 3.50 15.60 11.80 7.90 3.80 15.70 -22.61%
DPS 4.50 0.00 5.50 5.50 3.50 0.00 2.10 66.44%
NAPS 0.85 0.82 0.79 0.80 0.78 0.78 0.73 10.70%
Adjusted Per Share Value based on latest NOSH - 175,470
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 20.43 9.67 33.21 23.99 16.01 8.50 31.21 -24.66%
EPS 3.22 1.06 4.77 3.59 2.42 1.16 4.93 -24.77%
DPS 1.35 0.00 1.68 1.68 1.07 0.00 0.66 61.34%
NAPS 0.255 0.2481 0.2415 0.2446 0.2385 0.2385 0.2292 7.39%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.00 1.07 1.17 1.35 1.41 1.10 0.685 -
P/RPS 1.47 3.35 1.08 1.72 2.69 3.96 0.69 65.79%
P/EPS 9.32 30.66 7.49 11.48 17.83 29.06 4.37 65.91%
EY 10.73 3.26 13.34 8.71 5.61 3.44 22.90 -39.75%
DY 4.50 0.00 4.70 4.07 2.48 0.00 3.07 29.12%
P/NAPS 1.18 1.30 1.48 1.69 1.81 1.41 0.94 16.41%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 07/08/18 22/05/18 28/02/18 27/11/17 28/08/17 24/05/17 28/02/17 -
Price 1.62 1.13 1.14 1.35 1.48 1.56 0.87 -
P/RPS 2.38 3.54 1.05 1.72 2.83 5.61 0.88 94.47%
P/EPS 15.09 32.38 7.30 11.48 18.72 41.21 5.55 95.16%
EY 6.63 3.09 13.70 8.71 5.34 2.43 18.03 -48.76%
DY 2.78 0.00 4.82 4.07 2.36 0.00 2.41 10.01%
P/NAPS 1.91 1.38 1.44 1.69 1.90 2.00 1.19 37.20%

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