[DUFU] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 125.68%
YoY- 145.62%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 130,895 87,361 46,391 170,310 122,592 79,092 41,027 116.56%
PBT 25,677 17,440 8,216 35,101 15,465 8,104 5,331 184.93%
Tax -6,067 -4,249 -1,901 -8,225 -3,556 -1,900 -764 297.53%
NP 19,610 13,191 6,315 26,876 11,909 6,204 4,567 163.94%
-
NP to SH 19,610 13,191 6,315 26,876 11,909 6,204 4,567 163.94%
-
Tax Rate 23.63% 24.36% 23.14% 23.43% 22.99% 23.45% 14.33% -
Total Cost 111,285 74,170 40,076 143,434 110,683 72,888 36,460 110.27%
-
Net Worth 133,454 130,118 130,118 125,058 118,260 116,239 109,608 14.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 9,174 5,838 - 3,597 3,532 1,874 - -
Div Payout % 46.79% 44.26% - 13.39% 29.66% 30.22% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 133,454 130,118 130,118 125,058 118,260 116,239 109,608 14.00%
NOSH 175,470 175,470 175,470 175,470 175,470 170,439 175,653 -0.06%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 14.98% 15.10% 13.61% 15.78% 9.71% 7.84% 11.13% -
ROE 14.69% 10.14% 4.85% 21.49% 10.07% 5.34% 4.17% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 78.47 52.37 27.81 99.41 72.88 46.40 23.36 124.13%
EPS 11.80 7.90 3.80 15.70 7.08 3.64 2.60 173.86%
DPS 5.50 3.50 0.00 2.10 2.10 1.10 0.00 -
NAPS 0.80 0.78 0.78 0.73 0.703 0.682 0.624 17.99%
Adjusted Per Share Value based on latest NOSH - 175,470
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 23.96 15.99 8.49 31.17 22.44 14.48 7.51 116.56%
EPS 3.59 2.41 1.16 4.92 2.18 1.14 0.84 163.12%
DPS 1.68 1.07 0.00 0.66 0.65 0.34 0.00 -
NAPS 0.2442 0.2381 0.2381 0.2289 0.2164 0.2127 0.2006 13.99%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.35 1.41 1.10 0.685 0.61 0.63 0.49 -
P/RPS 1.72 2.69 3.96 0.69 0.84 1.36 2.10 -12.44%
P/EPS 11.48 17.83 29.06 4.37 8.62 17.31 18.85 -28.12%
EY 8.71 5.61 3.44 22.90 11.61 5.78 5.31 39.04%
DY 4.07 2.48 0.00 3.07 3.44 1.75 0.00 -
P/NAPS 1.69 1.81 1.41 0.94 0.87 0.92 0.79 65.94%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 28/08/17 24/05/17 28/02/17 17/11/16 29/08/16 19/05/16 -
Price 1.35 1.48 1.56 0.87 0.595 0.60 0.55 -
P/RPS 1.72 2.83 5.61 0.88 0.82 1.29 2.35 -18.76%
P/EPS 11.48 18.72 41.21 5.55 8.40 16.48 21.15 -33.43%
EY 8.71 5.34 2.43 18.03 11.90 6.07 4.73 50.17%
DY 4.07 2.36 0.00 2.41 3.53 1.83 0.00 -
P/NAPS 1.69 1.90 2.00 1.19 0.85 0.88 0.88 54.44%

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