[DUFU] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -17.33%
YoY- -33.87%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 116,642 107,739 115,214 116,408 121,480 118,837 107,613 5.50%
PBT 13,150 10,011 8,529 9,112 10,507 10,951 12,712 2.27%
Tax -2,025 -1,518 -1,154 -1,012 -709 -147 -593 126.26%
NP 11,125 8,493 7,375 8,100 9,798 10,804 12,119 -5.53%
-
NP to SH 11,125 8,493 7,375 8,100 9,798 10,804 12,119 -5.53%
-
Tax Rate 15.40% 15.16% 13.53% 11.11% 6.75% 1.34% 4.66% -
Total Cost 105,517 99,246 107,839 108,308 111,682 108,033 95,494 6.86%
-
Net Worth 86,605 81,857 80,801 77,696 63,340 57,387 73,989 11.03%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,197 1,197 1,197 1,348 1,348 1,348 1,348 -7.59%
Div Payout % 10.76% 14.09% 16.23% 16.65% 13.76% 12.48% 11.13% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 86,605 81,857 80,801 77,696 63,340 57,387 73,989 11.03%
NOSH 119,951 119,849 119,705 119,532 99,279 92,410 89,902 21.13%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.54% 7.88% 6.40% 6.96% 8.07% 9.09% 11.26% -
ROE 12.85% 10.38% 9.13% 10.43% 15.47% 18.83% 16.38% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 97.24 89.90 96.25 97.39 122.36 128.60 119.70 -12.90%
EPS 9.27 7.09 6.16 6.78 9.87 11.69 13.48 -22.03%
DPS 1.00 1.00 1.00 1.13 1.36 1.46 1.50 -23.62%
NAPS 0.722 0.683 0.675 0.65 0.638 0.621 0.823 -8.33%
Adjusted Per Share Value based on latest NOSH - 119,532
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 21.35 19.72 21.09 21.31 22.23 21.75 19.70 5.49%
EPS 2.04 1.55 1.35 1.48 1.79 1.98 2.22 -5.46%
DPS 0.22 0.22 0.22 0.25 0.25 0.25 0.25 -8.14%
NAPS 0.1585 0.1498 0.1479 0.1422 0.1159 0.105 0.1354 11.04%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.43 0.44 0.39 0.34 0.33 0.40 0.62 -
P/RPS 0.44 0.49 0.41 0.35 0.27 0.31 0.52 -10.51%
P/EPS 4.64 6.21 6.33 5.02 3.34 3.42 4.60 0.57%
EY 21.57 16.11 15.80 19.93 29.91 29.23 21.74 -0.52%
DY 2.33 2.27 2.56 3.32 4.12 3.65 2.42 -2.48%
P/NAPS 0.60 0.64 0.58 0.52 0.52 0.64 0.75 -13.78%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 09/11/09 10/08/09 20/05/09 27/02/09 21/11/08 26/08/08 -
Price 0.46 0.44 0.38 0.42 0.35 0.39 0.50 -
P/RPS 0.47 0.49 0.39 0.43 0.29 0.30 0.42 7.76%
P/EPS 4.96 6.21 6.17 6.20 3.55 3.34 3.71 21.29%
EY 20.16 16.11 16.21 16.13 28.20 29.98 26.96 -17.57%
DY 2.17 2.27 2.63 2.69 3.88 3.74 3.00 -19.37%
P/NAPS 0.64 0.64 0.56 0.65 0.55 0.63 0.61 3.24%

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