[DUFU] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
07-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 19.36%
YoY- -10.78%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 238,041 241,451 228,664 205,303 187,582 181,212 178,613 21.12%
PBT 63,242 65,066 53,751 38,158 32,200 32,785 45,547 24.48%
Tax -13,133 -13,240 -10,434 -7,735 -6,711 -6,744 -10,735 14.40%
NP 50,109 51,826 43,317 30,423 25,489 26,041 34,812 27.51%
-
NP to SH 50,266 51,855 43,329 30,423 25,489 26,041 34,812 27.77%
-
Tax Rate 20.77% 20.35% 19.41% 20.27% 20.84% 20.57% 23.57% -
Total Cost 187,932 189,625 185,347 174,880 162,093 155,171 143,801 19.55%
-
Net Worth 178,195 178,337 162,736 139,143 135,398 131,768 133,454 21.27%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 11,434 11,434 11,434 10,702 9,174 9,174 9,174 15.82%
Div Payout % 22.75% 22.05% 26.39% 35.18% 36.00% 35.23% 26.36% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 178,195 178,337 162,736 139,143 135,398 131,768 133,454 21.27%
NOSH 263,205 263,205 175,470 175,470 175,470 175,470 175,470 31.06%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 21.05% 21.46% 18.94% 14.82% 13.59% 14.37% 19.49% -
ROE 28.21% 29.08% 26.63% 21.86% 18.83% 19.76% 26.09% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 97.52 96.13 140.51 125.42 113.60 108.64 107.07 -6.04%
EPS 20.59 20.64 26.63 18.58 15.44 15.61 20.87 -0.89%
DPS 4.68 4.55 7.03 6.50 5.50 5.50 5.50 -10.21%
NAPS 0.73 0.71 1.00 0.85 0.82 0.79 0.80 -5.92%
Adjusted Per Share Value based on latest NOSH - 175,470
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 43.68 44.31 41.96 37.67 34.42 33.25 32.78 21.11%
EPS 9.22 9.52 7.95 5.58 4.68 4.78 6.39 27.71%
DPS 2.10 2.10 2.10 1.96 1.68 1.68 1.68 16.05%
NAPS 0.327 0.3273 0.2986 0.2553 0.2485 0.2418 0.2449 21.27%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.69 2.06 2.62 1.00 1.07 1.17 1.35 -
P/RPS 1.73 2.14 1.86 0.80 0.94 1.08 1.26 23.55%
P/EPS 8.21 9.98 9.84 5.38 6.93 7.49 6.47 17.22%
EY 12.18 10.02 10.16 18.58 14.43 13.34 15.46 -14.71%
DY 2.77 2.21 2.68 6.50 5.14 4.70 4.07 -22.64%
P/NAPS 2.32 2.90 2.62 1.18 1.30 1.48 1.69 23.54%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 07/05/19 26/02/19 09/11/18 07/08/18 22/05/18 28/02/18 27/11/17 -
Price 1.70 1.63 3.01 1.62 1.13 1.14 1.35 -
P/RPS 1.74 1.70 2.14 1.29 0.99 1.05 1.26 24.03%
P/EPS 8.26 7.90 11.31 8.72 7.32 7.30 6.47 17.70%
EY 12.11 12.67 8.85 11.47 13.66 13.70 15.46 -15.03%
DY 2.76 2.79 2.33 4.01 4.87 4.82 4.07 -22.83%
P/NAPS 2.33 2.30 3.01 1.91 1.38 1.44 1.69 23.89%

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