[DUFU] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 16.05%
YoY- 210.96%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 178,271 165,805 152,618 144,038 136,023 118,689 108,930 38.74%
PBT 15,981 9,469 10,554 7,944 7,216 2,350 -7,004 -
Tax -5,039 -2,428 -877 -676 -953 146 154 -
NP 10,942 7,041 9,677 7,268 6,263 2,496 -6,850 -
-
NP to SH 10,942 7,041 9,677 7,268 6,263 2,496 -6,850 -
-
Tax Rate 31.53% 25.64% 8.31% 8.51% 13.21% -6.21% - -
Total Cost 167,329 158,764 142,941 136,770 129,760 116,193 115,780 27.74%
-
Net Worth 115,917 109,169 103,094 100,577 99,778 99,736 94,796 14.30%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 3,523 - - - - - - -
Div Payout % 32.20% - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 115,917 109,169 103,094 100,577 99,778 99,736 94,796 14.30%
NOSH 176,166 175,513 175,033 176,451 175,666 175,593 180,909 -1.75%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 6.14% 4.25% 6.34% 5.05% 4.60% 2.10% -6.29% -
ROE 9.44% 6.45% 9.39% 7.23% 6.28% 2.50% -7.23% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 101.19 94.47 87.19 81.63 77.43 67.59 60.21 41.22%
EPS 6.21 4.01 5.53 4.12 3.57 1.42 -3.79 -
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.658 0.622 0.589 0.57 0.568 0.568 0.524 16.34%
Adjusted Per Share Value based on latest NOSH - 176,451
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 32.63 30.35 27.93 26.36 24.90 21.72 19.94 38.74%
EPS 2.00 1.29 1.77 1.33 1.15 0.46 -1.25 -
DPS 0.64 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2122 0.1998 0.1887 0.1841 0.1826 0.1825 0.1735 14.32%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.49 0.305 0.285 0.375 0.265 0.25 0.235 -
P/RPS 0.48 0.32 0.33 0.46 0.34 0.37 0.39 14.80%
P/EPS 7.89 7.60 5.15 9.10 7.43 17.59 -6.21 -
EY 12.68 13.15 19.40 10.98 13.45 5.69 -16.11 -
DY 4.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.49 0.48 0.66 0.47 0.44 0.45 39.19%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 23/11/15 27/08/15 28/05/15 27/02/15 18/11/14 27/08/14 -
Price 0.545 0.40 0.275 0.37 0.335 0.24 0.265 -
P/RPS 0.54 0.42 0.32 0.45 0.43 0.36 0.44 14.58%
P/EPS 8.77 9.97 4.97 8.98 9.40 16.88 -7.00 -
EY 11.40 10.03 20.10 11.13 10.64 5.92 -14.29 -
DY 3.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.64 0.47 0.65 0.59 0.42 0.51 38.23%

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