[DUFU] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
09-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 63.62%
YoY- 201.09%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 53,315 49,351 63,104 66,895 58,691 52,761 50,317 3.94%
PBT 13,496 5,807 18,425 23,829 15,181 7,631 7,110 53.48%
Tax -3,131 -1,761 -3,484 -4,517 -3,371 -1,868 -678 178.09%
NP 10,365 4,046 14,941 19,312 11,810 5,763 6,432 37.57%
-
NP to SH 10,461 4,174 14,958 19,324 11,810 5,763 6,432 38.42%
-
Tax Rate 23.20% 30.33% 18.91% 18.96% 22.21% 24.48% 9.54% -
Total Cost 42,950 45,305 48,163 47,583 46,881 46,998 43,885 -1.42%
-
Net Worth 181,166 178,195 178,337 162,736 139,143 135,398 131,768 23.71%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 6,204 - - 4,068 7,366 - - -
Div Payout % 59.31% - - 21.05% 62.37% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 181,166 178,195 178,337 162,736 139,143 135,398 131,768 23.71%
NOSH 263,205 263,205 263,205 175,470 175,470 175,470 175,470 31.13%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 19.44% 8.20% 23.68% 28.87% 20.12% 10.92% 12.78% -
ROE 5.77% 2.34% 8.39% 11.87% 8.49% 4.26% 4.88% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 21.48 20.22 25.12 41.11 35.85 31.95 30.17 -20.31%
EPS 4.20 1.70 6.00 11.90 7.20 3.50 3.90 5.07%
DPS 2.50 0.00 0.00 2.50 4.50 0.00 0.00 -
NAPS 0.73 0.73 0.71 1.00 0.85 0.82 0.79 -5.14%
Adjusted Per Share Value based on latest NOSH - 175,470
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 9.76 9.03 11.55 12.24 10.74 9.66 9.21 3.95%
EPS 1.91 0.76 2.74 3.54 2.16 1.05 1.18 37.98%
DPS 1.14 0.00 0.00 0.74 1.35 0.00 0.00 -
NAPS 0.3316 0.3261 0.3264 0.2978 0.2547 0.2478 0.2412 23.71%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.56 1.69 2.06 2.62 1.00 1.07 1.17 -
P/RPS 7.26 8.36 8.20 6.37 2.79 3.35 3.88 52.02%
P/EPS 37.01 98.83 34.59 22.06 13.86 30.66 30.34 14.20%
EY 2.70 1.01 2.89 4.53 7.21 3.26 3.30 -12.55%
DY 1.60 0.00 0.00 0.95 4.50 0.00 0.00 -
P/NAPS 2.14 2.32 2.90 2.62 1.18 1.30 1.48 27.95%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 07/08/19 07/05/19 26/02/19 09/11/18 07/08/18 22/05/18 28/02/18 -
Price 1.88 1.70 1.63 3.01 1.62 1.13 1.14 -
P/RPS 8.75 8.41 6.49 7.32 4.52 3.54 3.78 75.25%
P/EPS 44.60 99.42 27.37 25.35 22.45 32.38 29.56 31.64%
EY 2.24 1.01 3.65 3.94 4.45 3.09 3.38 -24.04%
DY 1.33 0.00 0.00 0.83 2.78 0.00 0.00 -
P/NAPS 2.58 2.33 2.30 3.01 1.91 1.38 1.44 47.67%

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