[DUFU] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 0.8%
YoY- 38.23%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 121,480 118,837 107,613 101,107 109,509 109,490 107,892 8.19%
PBT 10,507 10,951 12,712 12,906 12,772 13,545 11,223 -4.28%
Tax -709 -147 -593 -657 -620 -1,492 -1,069 -23.85%
NP 9,798 10,804 12,119 12,249 12,152 12,053 10,154 -2.34%
-
NP to SH 9,798 10,804 12,119 12,249 12,152 12,053 10,154 -2.34%
-
Tax Rate 6.75% 1.34% 4.66% 5.09% 4.85% 11.02% 9.53% -
Total Cost 111,682 108,033 95,494 88,858 97,357 97,437 97,738 9.25%
-
Net Worth 63,340 57,387 73,989 71,232 68,368 61,820 57,145 7.06%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,348 1,348 1,348 - - - - -
Div Payout % 13.76% 12.48% 11.13% - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 63,340 57,387 73,989 71,232 68,368 61,820 57,145 7.06%
NOSH 99,279 92,410 89,902 89,939 90,076 83,995 81,869 13.65%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.07% 9.09% 11.26% 12.11% 11.10% 11.01% 9.41% -
ROE 15.47% 18.83% 16.38% 17.20% 17.77% 19.50% 17.77% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 122.36 128.60 119.70 112.42 121.57 130.35 131.79 -4.80%
EPS 9.87 11.69 13.48 13.62 13.49 14.35 12.40 -14.05%
DPS 1.36 1.46 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.638 0.621 0.823 0.792 0.759 0.736 0.698 -5.79%
Adjusted Per Share Value based on latest NOSH - 89,939
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 22.23 21.75 19.70 18.50 20.04 20.04 19.75 8.16%
EPS 1.79 1.98 2.22 2.24 2.22 2.21 1.86 -2.51%
DPS 0.25 0.25 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.1159 0.105 0.1354 0.1304 0.1251 0.1131 0.1046 7.04%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.33 0.40 0.62 0.63 0.69 0.70 0.81 -
P/RPS 0.27 0.31 0.52 0.56 0.57 0.54 0.61 -41.77%
P/EPS 3.34 3.42 4.60 4.63 5.11 4.88 6.53 -35.91%
EY 29.91 29.23 21.74 21.62 19.55 20.50 15.31 55.95%
DY 4.12 3.65 2.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.64 0.75 0.80 0.91 0.95 1.16 -41.28%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 21/11/08 26/08/08 27/05/08 25/02/08 09/11/07 - -
Price 0.35 0.39 0.50 0.68 0.67 0.70 0.00 -
P/RPS 0.29 0.30 0.42 0.60 0.55 0.54 0.00 -
P/EPS 3.55 3.34 3.71 4.99 4.97 4.88 0.00 -
EY 28.20 29.98 26.96 20.03 20.14 20.50 0.00 -
DY 3.88 3.74 3.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.61 0.86 0.88 0.95 0.00 -

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