[DUFU] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -25.2%
YoY- -3.11%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 228,664 205,303 187,582 181,212 178,613 178,579 175,674 19.19%
PBT 53,751 38,158 32,200 32,785 45,547 44,672 37,986 26.01%
Tax -10,434 -7,735 -6,711 -6,744 -10,735 -10,573 -9,362 7.48%
NP 43,317 30,423 25,489 26,041 34,812 34,099 28,624 31.77%
-
NP to SH 43,329 30,423 25,489 26,041 34,812 34,099 28,624 31.80%
-
Tax Rate 19.41% 20.27% 20.84% 20.57% 23.57% 23.67% 24.65% -
Total Cost 185,347 174,880 162,093 155,171 143,801 144,480 147,050 16.66%
-
Net Worth 162,736 139,143 135,398 131,768 133,454 130,118 130,118 16.06%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 11,434 10,702 9,174 9,174 9,174 7,520 3,557 117.65%
Div Payout % 26.39% 35.18% 36.00% 35.23% 26.36% 22.06% 12.43% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 162,736 139,143 135,398 131,768 133,454 130,118 130,118 16.06%
NOSH 175,470 175,470 175,470 175,470 175,470 175,470 175,470 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 18.94% 14.82% 13.59% 14.37% 19.49% 19.09% 16.29% -
ROE 26.63% 21.86% 18.83% 19.76% 26.09% 26.21% 22.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 140.51 125.42 113.60 108.64 107.07 107.05 105.31 21.17%
EPS 26.63 18.58 15.44 15.61 20.87 20.44 17.16 34.00%
DPS 7.03 6.50 5.50 5.50 5.50 4.51 2.13 121.51%
NAPS 1.00 0.85 0.82 0.79 0.80 0.78 0.78 17.99%
Adjusted Per Share Value based on latest NOSH - 175,470
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 42.00 37.71 34.45 33.28 32.81 32.80 32.27 19.18%
EPS 7.96 5.59 4.68 4.78 6.39 6.26 5.26 31.77%
DPS 2.10 1.97 1.69 1.69 1.69 1.38 0.65 118.38%
NAPS 0.2989 0.2556 0.2487 0.242 0.2451 0.239 0.239 16.06%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.62 1.00 1.07 1.17 1.35 1.41 1.10 -
P/RPS 1.86 0.80 0.94 1.08 1.26 1.32 1.04 47.28%
P/EPS 9.84 5.38 6.93 7.49 6.47 6.90 6.41 33.03%
EY 10.16 18.58 14.43 13.34 15.46 14.50 15.60 -24.84%
DY 2.68 6.50 5.14 4.70 4.07 3.20 1.94 24.01%
P/NAPS 2.62 1.18 1.30 1.48 1.69 1.81 1.41 51.08%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 09/11/18 07/08/18 22/05/18 28/02/18 27/11/17 28/08/17 24/05/17 -
Price 3.01 1.62 1.13 1.14 1.35 1.48 1.56 -
P/RPS 2.14 1.29 0.99 1.05 1.26 1.38 1.48 27.84%
P/EPS 11.31 8.72 7.32 7.30 6.47 7.24 9.09 15.66%
EY 8.85 11.47 13.66 13.70 15.46 13.81 11.00 -13.48%
DY 2.33 4.01 4.87 4.82 4.07 3.05 1.37 42.43%
P/NAPS 3.01 1.91 1.38 1.44 1.69 1.90 2.00 31.29%

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