[DUFU] QoQ 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- 162.35%
YoY- 372.0%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 43,534 40,970 46,391 47,718 43,500 38,065 41,027 4.02%
PBT 8,236 9,223 8,216 19,636 7,361 2,773 5,331 33.60%
Tax -1,818 -2,347 -1,901 -4,669 -1,656 -1,136 -764 78.14%
NP 6,418 6,876 6,315 14,967 5,705 1,637 4,567 25.43%
-
NP to SH 6,418 6,876 6,315 14,967 5,705 1,637 4,567 25.43%
-
Tax Rate 22.07% 25.45% 23.14% 23.78% 22.50% 40.97% 14.33% -
Total Cost 37,116 34,094 40,076 32,751 37,795 36,428 36,460 1.19%
-
Net Worth 133,454 130,118 130,118 125,058 118,260 116,295 109,608 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 3,336 5,838 - - 1,682 1,875 - -
Div Payout % 51.98% 84.91% - - 29.49% 114.58% - -
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 133,454 130,118 130,118 125,058 118,260 116,295 109,608 14.00%
NOSH 175,470 175,470 175,470 175,470 175,470 170,520 175,653 -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 14.74% 16.78% 13.61% 31.37% 13.11% 4.30% 11.13% -
ROE 4.81% 5.28% 4.85% 11.97% 4.82% 1.41% 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 26.10 24.56 27.81 27.85 25.86 22.32 23.36 7.66%
EPS 3.80 4.10 3.80 8.70 3.39 0.96 2.60 28.75%
DPS 2.00 3.50 0.00 0.00 1.00 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 7.97 7.50 8.49 8.73 7.96 6.97 7.51 4.03%
EPS 1.17 1.26 1.16 2.74 1.04 0.30 0.84 24.69%
DPS 0.61 1.07 0.00 0.00 0.31 0.34 0.00 -
NAPS 0.2442 0.2381 0.2381 0.2289 0.2164 0.2128 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 5.17 5.74 3.96 2.46 2.36 2.82 2.10 82.22%
P/EPS 35.09 34.21 29.06 7.84 17.99 65.63 18.85 51.26%
EY 2.85 2.92 3.44 12.75 5.56 1.52 5.31 -33.93%
DY 1.48 2.48 0.00 0.00 1.64 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 5.17 6.03 5.61 3.12 2.30 2.69 2.35 69.07%
P/EPS 35.09 35.91 41.21 9.96 17.54 62.50 21.15 40.10%
EY 2.85 2.79 2.43 10.04 5.70 1.60 4.73 -28.63%
DY 1.48 2.36 0.00 0.00 1.68 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