[DUFU] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 40.81%
YoY- 74.71%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 122,592 79,092 41,027 176,442 122,689 74,710 34,958 130.29%
PBT 15,465 8,104 5,331 15,981 9,329 3,040 212 1632.27%
Tax -3,556 -1,900 -764 -5,039 -1,558 115 335 -
NP 11,909 6,204 4,567 10,942 7,771 3,155 547 675.33%
-
NP to SH 11,909 6,204 4,567 10,942 7,771 3,155 547 675.33%
-
Tax Rate 22.99% 23.45% 14.33% 31.53% 16.70% -3.78% -158.02% -
Total Cost 110,683 72,888 36,460 165,500 114,918 71,555 34,411 117.43%
-
Net Worth 118,260 116,239 109,608 115,567 109,109 103,238 100,577 11.36%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 3,532 1,874 - 3,512 - - - -
Div Payout % 29.66% 30.22% - 32.10% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 118,260 116,239 109,608 115,567 109,109 103,238 100,577 11.36%
NOSH 175,470 170,439 175,653 175,634 175,417 175,277 176,451 -0.36%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 9.71% 7.84% 11.13% 6.20% 6.33% 4.22% 1.56% -
ROE 10.07% 5.34% 4.17% 9.47% 7.12% 3.06% 0.54% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 72.88 46.40 23.36 100.46 69.94 42.62 19.81 137.74%
EPS 7.08 3.64 2.60 6.23 4.43 1.80 0.31 700.39%
DPS 2.10 1.10 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.703 0.682 0.624 0.658 0.622 0.589 0.57 14.96%
Adjusted Per Share Value based on latest NOSH - 176,166
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 22.44 14.48 7.51 32.29 22.45 13.67 6.40 130.26%
EPS 2.18 1.14 0.84 2.00 1.42 0.58 0.10 676.00%
DPS 0.65 0.34 0.00 0.64 0.00 0.00 0.00 -
NAPS 0.2164 0.2127 0.2006 0.2115 0.1997 0.1889 0.1841 11.34%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.61 0.63 0.49 0.49 0.305 0.285 0.375 -
P/RPS 0.84 1.36 2.10 0.49 0.44 0.67 1.89 -41.67%
P/EPS 8.62 17.31 18.85 7.87 6.88 15.83 120.97 -82.72%
EY 11.61 5.78 5.31 12.71 14.52 6.32 0.83 477.76%
DY 3.44 1.75 0.00 4.08 0.00 0.00 0.00 -
P/NAPS 0.87 0.92 0.79 0.74 0.49 0.48 0.66 20.16%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 29/08/16 19/05/16 26/02/16 23/11/15 27/08/15 28/05/15 -
Price 0.595 0.60 0.55 0.545 0.40 0.275 0.37 -
P/RPS 0.82 1.29 2.35 0.54 0.57 0.65 1.87 -42.19%
P/EPS 8.40 16.48 21.15 8.75 9.03 15.28 119.35 -82.87%
EY 11.90 6.07 4.73 11.43 11.07 6.55 0.84 482.65%
DY 3.53 1.83 0.00 3.67 0.00 0.00 0.00 -
P/NAPS 0.85 0.88 0.88 0.83 0.64 0.47 0.65 19.52%

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