[DUFU] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -10.4%
YoY- -8.74%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 63,104 66,895 58,691 52,761 50,317 43,534 40,970 33.26%
PBT 18,425 23,829 15,181 7,631 7,110 8,236 9,223 58.41%
Tax -3,484 -4,517 -3,371 -1,868 -678 -1,818 -2,347 30.03%
NP 14,941 19,312 11,810 5,763 6,432 6,418 6,876 67.52%
-
NP to SH 14,958 19,324 11,810 5,763 6,432 6,418 6,876 67.65%
-
Tax Rate 18.91% 18.96% 22.21% 24.48% 9.54% 22.07% 25.45% -
Total Cost 48,163 47,583 46,881 46,998 43,885 37,116 34,094 25.82%
-
Net Worth 178,337 162,736 139,143 135,398 131,768 133,454 130,118 23.31%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 4,068 7,366 - - 3,336 5,838 -
Div Payout % - 21.05% 62.37% - - 51.98% 84.91% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 178,337 162,736 139,143 135,398 131,768 133,454 130,118 23.31%
NOSH 263,205 175,470 175,470 175,470 175,470 175,470 175,470 30.94%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 23.68% 28.87% 20.12% 10.92% 12.78% 14.74% 16.78% -
ROE 8.39% 11.87% 8.49% 4.26% 4.88% 4.81% 5.28% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 25.12 41.11 35.85 31.95 30.17 26.10 24.56 1.51%
EPS 6.00 11.90 7.20 3.50 3.90 3.80 4.10 28.80%
DPS 0.00 2.50 4.50 0.00 0.00 2.00 3.50 -
NAPS 0.71 1.00 0.85 0.82 0.79 0.80 0.78 -6.06%
Adjusted Per Share Value based on latest NOSH - 175,470
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 11.59 12.29 10.78 9.69 9.24 8.00 7.53 33.20%
EPS 2.75 3.55 2.17 1.06 1.18 1.18 1.26 68.01%
DPS 0.00 0.75 1.35 0.00 0.00 0.61 1.07 -
NAPS 0.3276 0.2989 0.2556 0.2487 0.242 0.2451 0.239 23.32%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.06 2.62 1.00 1.07 1.17 1.35 1.41 -
P/RPS 8.20 6.37 2.79 3.35 3.88 5.17 5.74 26.76%
P/EPS 34.59 22.06 13.86 30.66 30.34 35.09 34.21 0.73%
EY 2.89 4.53 7.21 3.26 3.30 2.85 2.92 -0.68%
DY 0.00 0.95 4.50 0.00 0.00 1.48 2.48 -
P/NAPS 2.90 2.62 1.18 1.30 1.48 1.69 1.81 36.80%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 09/11/18 07/08/18 22/05/18 28/02/18 27/11/17 28/08/17 -
Price 1.63 3.01 1.62 1.13 1.14 1.35 1.48 -
P/RPS 6.49 7.32 4.52 3.54 3.78 5.17 6.03 5.00%
P/EPS 27.37 25.35 22.45 32.38 29.56 35.09 35.91 -16.51%
EY 3.65 3.94 4.45 3.09 3.38 2.85 2.79 19.55%
DY 0.00 0.83 2.78 0.00 0.00 1.48 2.36 -
P/NAPS 2.30 3.01 1.91 1.38 1.44 1.69 1.90 13.54%

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