[DUFU] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
05-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 100.98%
YoY- -20.28%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 136,358 62,948 249,122 170,298 102,666 49,351 241,451 -31.70%
PBT 31,627 18,690 53,766 36,137 19,303 5,807 65,065 -38.20%
Tax -7,776 -4,652 -9,662 -7,017 -4,892 -1,761 -13,239 -29.88%
NP 23,851 14,038 44,104 29,120 14,411 4,046 51,826 -40.41%
-
NP to SH 24,041 14,144 44,521 29,414 14,635 4,174 51,855 -40.12%
-
Tax Rate 24.59% 24.89% 17.97% 19.42% 25.34% 30.33% 20.35% -
Total Cost 112,507 48,910 205,018 141,178 88,255 45,305 189,625 -29.41%
-
Net Worth 225,551 233,241 215,299 197,357 181,166 178,195 178,337 16.96%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 15,378 - 11,533 11,533 6,204 - 17,582 -8.54%
Div Payout % 63.97% - 25.91% 39.21% 42.39% - 33.91% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 225,551 233,241 215,299 197,357 181,166 178,195 178,337 16.96%
NOSH 263,205 263,205 263,205 263,205 263,205 263,205 263,205 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 17.49% 22.30% 17.70% 17.10% 14.04% 8.20% 21.46% -
ROE 10.66% 6.06% 20.68% 14.90% 8.08% 2.34% 29.08% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 53.20 24.56 97.20 66.44 41.37 20.22 96.13 -32.61%
EPS 9.40 5.50 17.70 11.80 5.90 1.70 20.60 -40.75%
DPS 6.00 0.00 4.50 4.50 2.50 0.00 7.00 -9.77%
NAPS 0.88 0.91 0.84 0.77 0.73 0.73 0.71 15.40%
Adjusted Per Share Value based on latest NOSH - 263,205
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 25.02 11.55 45.71 31.25 18.84 9.06 44.31 -31.70%
EPS 4.41 2.60 8.17 5.40 2.69 0.77 9.52 -40.15%
DPS 2.82 0.00 2.12 2.12 1.14 0.00 3.23 -8.65%
NAPS 0.4139 0.428 0.3951 0.3622 0.3324 0.327 0.3273 16.95%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 4.85 3.29 3.24 2.72 1.56 1.69 2.06 -
P/RPS 9.12 13.40 3.33 4.09 3.77 8.36 2.14 163.09%
P/EPS 51.71 59.62 18.65 23.70 26.45 98.83 9.98 199.73%
EY 1.93 1.68 5.36 4.22 3.78 1.01 10.02 -66.68%
DY 1.24 0.00 1.39 1.65 1.60 0.00 3.40 -48.98%
P/NAPS 5.51 3.62 3.86 3.53 2.14 2.32 2.90 53.46%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 04/08/20 05/05/20 26/02/20 05/11/19 07/08/19 07/05/19 26/02/19 -
Price 3.72 4.02 4.76 2.83 1.88 1.70 1.63 -
P/RPS 6.99 16.37 4.90 4.26 4.54 8.41 1.70 156.87%
P/EPS 39.66 72.85 27.40 24.66 31.88 99.42 7.90 193.47%
EY 2.52 1.37 3.65 4.06 3.14 1.01 12.67 -65.96%
DY 1.61 0.00 0.95 1.59 1.33 0.00 4.29 -48.00%
P/NAPS 4.23 4.42 5.67 3.68 2.58 2.33 2.30 50.16%

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