[DUFU] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 30.99%
YoY- 13.54%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 126,353 128,061 126,765 116,642 107,739 115,214 116,408 5.61%
PBT 12,459 14,940 15,803 13,150 10,011 8,529 9,112 23.16%
Tax -2,566 -2,626 -2,059 -2,025 -1,518 -1,154 -1,012 85.83%
NP 9,893 12,314 13,744 11,125 8,493 7,375 8,100 14.24%
-
NP to SH 9,893 12,314 13,744 11,125 8,493 7,375 8,100 14.24%
-
Tax Rate 20.60% 17.58% 13.03% 15.40% 15.16% 13.53% 11.11% -
Total Cost 116,460 115,747 113,021 105,517 99,246 107,839 108,308 4.95%
-
Net Worth 90,482 91,839 90,553 86,605 81,857 80,801 77,696 10.67%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,210 1,210 1,197 1,197 1,197 1,197 1,348 -6.94%
Div Payout % 12.23% 9.83% 8.71% 10.76% 14.09% 16.23% 16.65% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 90,482 91,839 90,553 86,605 81,857 80,801 77,696 10.67%
NOSH 119,843 121,000 119,938 119,951 119,849 119,705 119,532 0.17%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.83% 9.62% 10.84% 9.54% 7.88% 6.40% 6.96% -
ROE 10.93% 13.41% 15.18% 12.85% 10.38% 9.13% 10.43% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 105.43 105.84 105.69 97.24 89.90 96.25 97.39 5.42%
EPS 8.25 10.18 11.46 9.27 7.09 6.16 6.78 13.96%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.13 -7.81%
NAPS 0.755 0.759 0.755 0.722 0.683 0.675 0.65 10.48%
Adjusted Per Share Value based on latest NOSH - 119,951
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 23.19 23.50 23.26 21.40 19.77 21.14 21.36 5.62%
EPS 1.82 2.26 2.52 2.04 1.56 1.35 1.49 14.25%
DPS 0.22 0.22 0.22 0.22 0.22 0.22 0.25 -8.16%
NAPS 0.166 0.1685 0.1662 0.1589 0.1502 0.1483 0.1426 10.65%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.43 0.52 0.57 0.43 0.44 0.39 0.34 -
P/RPS 0.41 0.49 0.54 0.44 0.49 0.41 0.35 11.11%
P/EPS 5.21 5.11 4.97 4.64 6.21 6.33 5.02 2.50%
EY 19.20 19.57 20.10 21.57 16.11 15.80 19.93 -2.45%
DY 2.33 1.92 1.75 2.33 2.27 2.56 3.32 -21.01%
P/NAPS 0.57 0.69 0.75 0.60 0.64 0.58 0.52 6.30%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 17/08/10 24/05/10 25/02/10 09/11/09 10/08/09 20/05/09 -
Price 0.41 0.50 0.53 0.46 0.44 0.38 0.42 -
P/RPS 0.39 0.47 0.50 0.47 0.49 0.39 0.43 -6.29%
P/EPS 4.97 4.91 4.63 4.96 6.21 6.17 6.20 -13.69%
EY 20.13 20.35 21.62 20.16 16.11 16.21 16.13 15.89%
DY 2.44 2.00 1.89 2.17 2.27 2.63 2.69 -6.29%
P/NAPS 0.54 0.66 0.70 0.64 0.64 0.56 0.65 -11.61%

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