[DUFU] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -10.85%
YoY- -10.36%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 115,214 116,408 121,480 118,837 107,613 101,107 109,509 3.44%
PBT 8,529 9,112 10,507 10,951 12,712 12,906 12,772 -23.61%
Tax -1,154 -1,012 -709 -147 -593 -657 -620 51.37%
NP 7,375 8,100 9,798 10,804 12,119 12,249 12,152 -28.33%
-
NP to SH 7,375 8,100 9,798 10,804 12,119 12,249 12,152 -28.33%
-
Tax Rate 13.53% 11.11% 6.75% 1.34% 4.66% 5.09% 4.85% -
Total Cost 107,839 108,308 111,682 108,033 95,494 88,858 97,357 7.06%
-
Net Worth 80,801 77,696 63,340 57,387 73,989 71,232 68,368 11.79%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,197 1,348 1,348 1,348 1,348 - - -
Div Payout % 16.23% 16.65% 13.76% 12.48% 11.13% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 80,801 77,696 63,340 57,387 73,989 71,232 68,368 11.79%
NOSH 119,705 119,532 99,279 92,410 89,902 89,939 90,076 20.89%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.40% 6.96% 8.07% 9.09% 11.26% 12.11% 11.10% -
ROE 9.13% 10.43% 15.47% 18.83% 16.38% 17.20% 17.77% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 96.25 97.39 122.36 128.60 119.70 112.42 121.57 -14.43%
EPS 6.16 6.78 9.87 11.69 13.48 13.62 13.49 -40.72%
DPS 1.00 1.13 1.36 1.46 1.50 0.00 0.00 -
NAPS 0.675 0.65 0.638 0.621 0.823 0.792 0.759 -7.52%
Adjusted Per Share Value based on latest NOSH - 92,410
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 21.09 21.31 22.23 21.75 19.70 18.50 20.04 3.46%
EPS 1.35 1.48 1.79 1.98 2.22 2.24 2.22 -28.24%
DPS 0.22 0.25 0.25 0.25 0.25 0.00 0.00 -
NAPS 0.1479 0.1422 0.1159 0.105 0.1354 0.1304 0.1251 11.81%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.39 0.34 0.33 0.40 0.62 0.63 0.69 -
P/RPS 0.41 0.35 0.27 0.31 0.52 0.56 0.57 -19.73%
P/EPS 6.33 5.02 3.34 3.42 4.60 4.63 5.11 15.35%
EY 15.80 19.93 29.91 29.23 21.74 21.62 19.55 -13.24%
DY 2.56 3.32 4.12 3.65 2.42 0.00 0.00 -
P/NAPS 0.58 0.52 0.52 0.64 0.75 0.80 0.91 -25.95%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 10/08/09 20/05/09 27/02/09 21/11/08 26/08/08 27/05/08 25/02/08 -
Price 0.38 0.42 0.35 0.39 0.50 0.68 0.67 -
P/RPS 0.39 0.43 0.29 0.30 0.42 0.60 0.55 -20.49%
P/EPS 6.17 6.20 3.55 3.34 3.71 4.99 4.97 15.52%
EY 16.21 16.13 28.20 29.98 26.96 20.03 20.14 -13.48%
DY 2.63 2.69 3.88 3.74 3.00 0.00 0.00 -
P/NAPS 0.56 0.65 0.55 0.63 0.61 0.86 0.88 -26.03%

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