[DUFU] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 40.54%
YoY- 99.12%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 170,298 102,666 49,351 241,451 178,347 111,452 52,761 118.25%
PBT 36,137 19,303 5,807 65,065 46,640 22,812 7,631 181.73%
Tax -7,017 -4,892 -1,761 -13,239 -9,755 -5,240 -1,868 141.45%
NP 29,120 14,411 4,046 51,826 36,885 17,572 5,763 194.17%
-
NP to SH 29,414 14,635 4,174 51,855 36,897 17,572 5,763 196.14%
-
Tax Rate 19.42% 25.34% 30.33% 20.35% 20.92% 22.97% 24.48% -
Total Cost 141,178 88,255 45,305 189,625 141,462 93,880 46,998 108.05%
-
Net Worth 197,357 181,166 178,195 178,337 162,736 139,143 135,398 28.52%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 11,533 6,204 - 17,582 11,391 7,366 - -
Div Payout % 39.21% 42.39% - 33.91% 30.87% 41.92% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 197,357 181,166 178,195 178,337 162,736 139,143 135,398 28.52%
NOSH 263,205 263,205 263,205 263,205 175,470 175,470 175,470 31.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 17.10% 14.04% 8.20% 21.46% 20.68% 15.77% 10.92% -
ROE 14.90% 8.08% 2.34% 29.08% 22.67% 12.63% 4.26% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 66.44 41.37 20.22 96.13 109.59 68.08 31.95 62.84%
EPS 11.80 5.90 1.70 20.60 22.50 10.70 3.50 124.67%
DPS 4.50 2.50 0.00 7.00 7.00 4.50 0.00 -
NAPS 0.77 0.73 0.73 0.71 1.00 0.85 0.82 -4.10%
Adjusted Per Share Value based on latest NOSH - 263,205
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 31.28 18.86 9.06 44.35 32.76 20.47 9.69 118.26%
EPS 5.40 2.69 0.77 9.52 6.78 3.23 1.06 195.77%
DPS 2.12 1.14 0.00 3.23 2.09 1.35 0.00 -
NAPS 0.3625 0.3328 0.3273 0.3276 0.2989 0.2556 0.2487 28.52%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.72 1.56 1.69 2.06 2.62 1.00 1.07 -
P/RPS 4.09 3.77 8.36 2.14 2.39 1.47 3.35 14.21%
P/EPS 23.70 26.45 98.83 9.98 11.56 9.32 30.66 -15.75%
EY 4.22 3.78 1.01 10.02 8.65 10.73 3.26 18.75%
DY 1.65 1.60 0.00 3.40 2.67 4.50 0.00 -
P/NAPS 3.53 2.14 2.32 2.90 2.62 1.18 1.30 94.51%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 05/11/19 07/08/19 07/05/19 26/02/19 09/11/18 07/08/18 22/05/18 -
Price 2.83 1.88 1.70 1.63 3.01 1.62 1.13 -
P/RPS 4.26 4.54 8.41 1.70 2.75 2.38 3.54 13.12%
P/EPS 24.66 31.88 99.42 7.90 13.28 15.09 32.38 -16.59%
EY 4.06 3.14 1.01 12.67 7.53 6.63 3.09 19.94%
DY 1.59 1.33 0.00 4.29 2.33 2.78 0.00 -
P/NAPS 3.68 2.58 2.33 2.30 3.01 1.91 1.38 92.18%

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