[DUFU] QoQ TTM 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- 42.42%
YoY- 24.47%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 232,665 238,041 241,451 228,664 205,303 187,582 181,212 18.18%
PBT 61,557 63,242 65,066 53,751 38,158 32,200 32,785 52.37%
Tax -12,893 -13,133 -13,240 -10,434 -7,735 -6,711 -6,744 54.21%
NP 48,664 50,109 51,826 43,317 30,423 25,489 26,041 51.89%
-
NP to SH 48,917 50,266 51,855 43,329 30,423 25,489 26,041 52.41%
-
Tax Rate 20.94% 20.77% 20.35% 19.41% 20.27% 20.84% 20.57% -
Total Cost 184,001 187,932 189,625 185,347 174,880 162,093 155,171 12.06%
-
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 10,272 11,434 11,434 11,434 10,702 9,174 9,174 7.85%
Div Payout % 21.00% 22.75% 22.05% 26.39% 35.18% 36.00% 35.23% -
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 20.92% 21.05% 21.46% 18.94% 14.82% 13.59% 14.37% -
ROE 27.00% 28.21% 29.08% 26.63% 21.86% 18.83% 19.76% -
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 93.75 97.52 96.13 140.51 125.42 113.60 108.64 -9.38%
EPS 19.71 20.59 20.64 26.63 18.58 15.44 15.61 16.87%
DPS 4.14 4.68 4.55 7.03 6.50 5.50 5.50 -17.29%
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 42.64 43.63 44.25 41.91 37.63 34.38 33.21 18.18%
EPS 8.97 9.21 9.50 7.94 5.58 4.67 4.77 52.52%
DPS 1.88 2.10 2.10 2.10 1.96 1.68 1.68 7.80%
NAPS 0.332 0.3266 0.3268 0.2983 0.255 0.2481 0.2415 23.70%
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 1.66 1.73 2.14 1.86 0.80 0.94 1.08 33.29%
P/EPS 7.91 8.21 9.98 9.84 5.38 6.93 7.49 3.71%
EY 12.64 12.18 10.02 10.16 18.58 14.43 13.34 -3.53%
DY 2.65 2.77 2.21 2.68 6.50 5.14 4.70 -31.82%
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 2.01 1.74 1.70 2.14 1.29 0.99 1.05 54.35%
P/EPS 9.54 8.26 7.90 11.31 8.72 7.32 7.30 19.59%
EY 10.48 12.11 12.67 8.85 11.47 13.66 13.70 -16.39%
DY 2.20 2.76 2.79 2.33 4.01 4.87 4.82 -40.80%
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