[DUFU] QoQ 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- -6.66%
YoY- 12.5%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 58,691 52,761 50,317 43,534 40,970 46,391 47,718 14.83%
PBT 15,181 7,631 7,110 8,236 9,223 8,216 19,636 -15.80%
Tax -3,371 -1,868 -678 -1,818 -2,347 -1,901 -4,669 -19.56%
NP 11,810 5,763 6,432 6,418 6,876 6,315 14,967 -14.64%
-
NP to SH 11,810 5,763 6,432 6,418 6,876 6,315 14,967 -14.64%
-
Tax Rate 22.21% 24.48% 9.54% 22.07% 25.45% 23.14% 23.78% -
Total Cost 46,881 46,998 43,885 37,116 34,094 40,076 32,751 27.09%
-
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 - - 3,336 5,838 - - -
Div Payout % 62.37% - - 51.98% 84.91% - - -
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 20.12% 10.92% 12.78% 14.74% 16.78% 13.61% 31.37% -
ROE 8.49% 4.26% 4.88% 4.81% 5.28% 4.85% 11.97% -
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 35.85 31.95 30.17 26.10 24.56 27.81 27.85 18.38%
EPS 7.20 3.50 3.90 3.80 4.10 3.80 8.70 -11.88%
DPS 4.50 0.00 0.00 2.00 3.50 0.00 0.00 -
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 10.74 9.66 9.21 7.97 7.50 8.49 8.73 14.85%
EPS 2.16 1.05 1.18 1.17 1.26 1.16 2.74 -14.70%
DPS 1.35 0.00 0.00 0.61 1.07 0.00 0.00 -
NAPS 0.2547 0.2478 0.2412 0.2442 0.2381 0.2381 0.2289 7.40%
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 2.79 3.35 3.88 5.17 5.74 3.96 2.46 8.77%
P/EPS 13.86 30.66 30.34 35.09 34.21 29.06 7.84 46.35%
EY 7.21 3.26 3.30 2.85 2.92 3.44 12.75 -31.68%
DY 4.50 0.00 0.00 1.48 2.48 0.00 0.00 -
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 4.52 3.54 3.78 5.17 6.03 5.61 3.12 28.12%
P/EPS 22.45 32.38 29.56 35.09 35.91 41.21 9.96 72.16%
EY 4.45 3.09 3.38 2.85 2.79 2.43 10.04 -41.95%
DY 2.78 0.00 0.00 1.48 2.36 0.00 0.00 -
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