[DUFU] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 36.74%
YoY- 105.86%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 170,310 178,174 182,653 184,340 178,271 165,805 152,618 7.55%
PBT 35,101 22,117 21,045 21,100 15,981 9,469 10,554 122.00%
Tax -8,225 -7,037 -7,054 -6,138 -5,039 -2,428 -877 341.71%
NP 26,876 15,080 13,991 14,962 10,942 7,041 9,677 96.97%
-
NP to SH 26,876 15,080 13,991 14,962 10,942 7,041 9,677 96.97%
-
Tax Rate 23.43% 31.82% 33.52% 29.09% 31.53% 25.64% 8.31% -
Total Cost 143,434 163,094 168,662 169,378 167,329 158,764 142,941 0.22%
-
Net Worth 125,058 118,260 0 109,608 115,917 109,169 103,094 13.67%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 3,557 7,081 5,399 3,523 3,523 - - -
Div Payout % 13.24% 46.96% 38.59% 23.55% 32.20% - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 125,058 118,260 0 109,608 115,917 109,169 103,094 13.67%
NOSH 175,470 175,470 170,520 175,653 176,166 175,513 175,033 0.16%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 15.78% 8.46% 7.66% 8.12% 6.14% 4.25% 6.34% -
ROE 21.49% 12.75% 0.00% 13.65% 9.44% 6.45% 9.39% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 99.41 105.92 107.11 104.95 101.19 94.47 87.19 9.09%
EPS 15.69 8.96 8.20 8.52 6.21 4.01 5.53 99.78%
DPS 2.08 4.21 3.17 2.00 2.00 0.00 0.00 -
NAPS 0.73 0.703 0.00 0.624 0.658 0.622 0.589 15.30%
Adjusted Per Share Value based on latest NOSH - 175,653
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.25 32.70 33.52 33.83 32.71 30.43 28.01 7.53%
EPS 4.93 2.77 2.57 2.75 2.01 1.29 1.78 96.61%
DPS 0.65 1.30 0.99 0.65 0.65 0.00 0.00 -
NAPS 0.2295 0.217 0.00 0.2011 0.2127 0.2003 0.1892 13.67%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.685 0.61 0.63 0.49 0.49 0.305 0.285 -
P/RPS 0.69 0.58 0.59 0.47 0.48 0.32 0.33 63.14%
P/EPS 4.37 6.80 7.68 5.75 7.89 7.60 5.15 -10.32%
EY 22.90 14.70 13.02 17.38 12.68 13.15 19.40 11.63%
DY 3.03 6.90 5.03 4.08 4.08 0.00 0.00 -
P/NAPS 0.94 0.87 0.00 0.79 0.74 0.49 0.48 56.20%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 17/11/16 29/08/16 19/05/16 26/02/16 23/11/15 27/08/15 -
Price 0.87 0.595 0.60 0.55 0.545 0.40 0.275 -
P/RPS 0.88 0.56 0.56 0.52 0.54 0.42 0.32 95.68%
P/EPS 5.55 6.64 7.31 6.46 8.77 9.97 4.97 7.60%
EY 18.03 15.07 13.67 15.49 11.40 10.03 20.10 -6.95%
DY 2.39 7.07 5.28 3.64 3.67 0.00 0.00 -
P/NAPS 1.19 0.85 0.00 0.88 0.83 0.64 0.47 85.24%

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