[DUFU] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 78.22%
YoY- 145.62%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 178,613 178,579 175,674 170,310 178,174 182,653 184,340 -2.08%
PBT 45,547 44,672 37,986 35,101 22,117 21,045 21,100 66.94%
Tax -10,735 -10,573 -9,362 -8,225 -7,037 -7,054 -6,138 45.11%
NP 34,812 34,099 28,624 26,876 15,080 13,991 14,962 75.49%
-
NP to SH 34,812 34,099 28,624 26,876 15,080 13,991 14,962 75.49%
-
Tax Rate 23.57% 23.67% 24.65% 23.43% 31.82% 33.52% 29.09% -
Total Cost 143,801 144,480 147,050 143,434 163,094 168,662 169,378 -10.33%
-
Net Worth 133,454 130,118 130,118 125,058 118,260 0 109,608 14.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 9,174 7,520 3,557 3,557 7,081 5,399 3,523 89.16%
Div Payout % 26.36% 22.06% 12.43% 13.24% 46.96% 38.59% 23.55% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 133,454 130,118 130,118 125,058 118,260 0 109,608 14.00%
NOSH 175,470 175,470 175,470 175,470 175,470 170,520 175,653 -0.06%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 19.49% 19.09% 16.29% 15.78% 8.46% 7.66% 8.12% -
ROE 26.09% 26.21% 22.00% 21.49% 12.75% 0.00% 13.65% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 107.07 107.05 105.31 99.41 105.92 107.11 104.95 1.34%
EPS 20.87 20.44 17.16 15.69 8.96 8.20 8.52 81.61%
DPS 5.50 4.51 2.13 2.08 4.21 3.17 2.00 96.16%
NAPS 0.80 0.78 0.78 0.73 0.703 0.00 0.624 17.99%
Adjusted Per Share Value based on latest NOSH - 175,470
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 32.81 32.80 32.27 31.28 32.73 33.55 33.86 -2.07%
EPS 6.39 6.26 5.26 4.94 2.77 2.57 2.75 75.34%
DPS 1.69 1.38 0.65 0.65 1.30 0.99 0.65 88.97%
NAPS 0.2451 0.239 0.239 0.2297 0.2172 0.00 0.2013 14.01%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.35 1.41 1.10 0.685 0.61 0.63 0.49 -
P/RPS 1.26 1.32 1.04 0.69 0.58 0.59 0.47 92.86%
P/EPS 6.47 6.90 6.41 4.37 6.80 7.68 5.75 8.17%
EY 15.46 14.50 15.60 22.90 14.70 13.02 17.38 -7.50%
DY 4.07 3.20 1.94 3.03 6.90 5.03 4.08 -0.16%
P/NAPS 1.69 1.81 1.41 0.94 0.87 0.00 0.79 65.94%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 28/08/17 24/05/17 28/02/17 17/11/16 29/08/16 19/05/16 -
Price 1.35 1.48 1.56 0.87 0.595 0.60 0.55 -
P/RPS 1.26 1.38 1.48 0.88 0.56 0.56 0.52 80.30%
P/EPS 6.47 7.24 9.09 5.55 6.64 7.31 6.46 0.10%
EY 15.46 13.81 11.00 18.03 15.07 13.67 15.49 -0.12%
DY 4.07 3.05 1.37 2.39 7.07 5.28 3.64 7.72%
P/NAPS 1.69 1.90 2.00 1.19 0.85 0.00 0.88 54.44%

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