[DUFU] QoQ TTM Result on 31-Mar-2017 [#1]

Stock

[DUFU] DUFU TECHNOLOGY CORP. BHD

Announcement Date

24-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- 6.5%

YoY- 91.31%

Quarter Report

DUFU's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	181,212	178,613	178,579	175,674	170,310	178,174	182,653	-0.52%
YoY %	1.46%	0.02%	1.65%	3.15%	-4.41%	-2.45%	-	-
Horiz. %	99.21%	97.79%	97.77%	96.18%	93.24%	97.55%	100.00%	-
PBT	32,785	45,547	44,672	37,986	35,101	22,117	21,045	34.27%
YoY %	-28.02%	1.96%	17.60%	8.22%	58.71%	5.09%	-	-
Horiz. %	155.79%	216.43%	212.27%	180.50%	166.79%	105.09%	100.00%	-
Tax	-6,744	-10,735	-10,573	-9,362	-8,225	-7,037	-7,054	-2.94%
YoY %	37.18%	-1.53%	-12.94%	-13.82%	-16.88%	0.24%	-	-
Horiz. %	95.61%	152.18%	149.89%	132.72%	116.60%	99.76%	100.00%	-
NP	26,041	34,812	34,099	28,624	26,876	15,080	13,991	51.14%
YoY %	-25.20%	2.09%	19.13%	6.50%	78.22%	7.78%	-	-
Horiz. %	186.13%	248.82%	243.72%	204.59%	192.09%	107.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,041	34,812	34,099	28,624	26,876	15,080	13,991	51.14%
YoY %	-25.20%	2.09%	19.13%	6.50%	78.22%	7.78%	-	-
Horiz. %	186.13%	248.82%	243.72%	204.59%	192.09%	107.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.57%	23.57%	23.67%	24.65%	23.43%	31.82%	33.52%	-
YoY %	-12.73%	-0.42%	-3.98%	5.21%	-26.37%	-5.07%	-	-
Horiz. %	61.37%	70.32%	70.61%	73.54%	69.90%	94.93%	100.00%	-
Total Cost	155,171	143,801	144,480	147,050	143,434	163,094	168,662	-5.39%
YoY %	7.91%	-0.47%	-1.75%	2.52%	-12.05%	-3.30%	-	-
Horiz. %	92.00%	85.26%	85.66%	87.19%	85.04%	96.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	131,768	133,454	130,118	130,118	125,058	118,260	0	-
YoY %	-1.26%	2.56%	0.00%	4.05%	5.75%	0.00%	-	-
Horiz. %	111.42%	112.85%	110.03%	110.03%	105.75%	100.00%	-	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	9,174	9,174	7,520	3,557	3,557	7,081	5,399	42.25%
YoY %	0.00%	21.99%	111.41%	0.00%	-49.77%	31.15%	-	-
Horiz. %	169.92%	169.92%	139.29%	65.88%	65.88%	131.15%	100.00%	-
Div Payout %	35.23%	26.36%	22.06%	12.43%	13.24%	46.96%	38.59%	-
YoY %	33.65%	19.49%	77.47%	-6.12%	-71.81%	21.69%	-	-
Horiz. %	91.29%	68.31%	57.17%	32.21%	34.31%	121.69%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	131,768	133,454	130,118	130,118	125,058	118,260	0	-
YoY %	-1.26%	2.56%	0.00%	4.05%	5.75%	0.00%	-	-
Horiz. %	111.42%	112.85%	110.03%	110.03%	105.75%	100.00%	-	-
NOSH	175,470	175,470	175,470	175,470	175,470	175,470	170,520	1.92%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	2.90%	-	-
Horiz. %	102.90%	102.90%	102.90%	102.90%	102.90%	102.90%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	14.37%	19.49%	19.09%	16.29%	15.78%	8.46%	7.66%	-
YoY %	-26.27%	2.10%	17.19%	3.23%	86.52%	10.44%	-	-
Horiz. %	187.60%	254.44%	249.22%	212.66%	206.01%	110.44%	100.00%	-
ROE	19.76%	26.09%	26.21%	22.00%	21.49%	12.75%	0.00%	-
YoY %	-24.26%	-0.46%	19.14%	2.37%	68.55%	0.00%	-	-
Horiz. %	154.98%	204.63%	205.57%	172.55%	168.55%	100.00%	-	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	108.64	107.07	107.05	105.31	99.41	105.92	107.11	0.94%
YoY %	1.47%	0.02%	1.65%	5.94%	-6.15%	-1.11%	-	-
Horiz. %	101.43%	99.96%	99.94%	98.32%	92.81%	98.89%	100.00%	-
EPS	15.61	20.87	20.44	17.16	15.69	8.96	8.20	53.42%
YoY %	-25.20%	2.10%	19.11%	9.37%	75.11%	9.27%	-	-
Horiz. %	190.37%	254.51%	249.27%	209.27%	191.34%	109.27%	100.00%	-
DPS	5.50	5.50	4.51	2.13	2.08	4.21	3.17	44.24%
YoY %	0.00%	21.95%	111.74%	2.40%	-50.59%	32.81%	-	-
Horiz. %	173.50%	173.50%	142.27%	67.19%	65.62%	132.81%	100.00%	-
NAPS	0.79	0.80	0.78	0.78	0.73	0.703	0.00	-
YoY %	-1.25%	2.56%	0.00%	6.85%	3.84%	0.00%	-	-
Horiz. %	112.38%	113.80%	110.95%	110.95%	103.84%	100.00%	-	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 175,470
RPS	33.21	32.73	32.73	32.20	31.21	32.65	33.48	-0.53%
YoY %	1.47%	0.00%	1.65%	3.17%	-4.41%	-2.48%	-	-
Horiz. %	99.19%	97.76%	97.76%	96.18%	93.22%	97.52%	100.00%	-
EPS	4.77	6.38	6.25	5.25	4.93	2.76	2.56	51.24%
YoY %	-25.24%	2.08%	19.05%	6.49%	78.62%	7.81%	-	-
Horiz. %	186.33%	249.22%	244.14%	205.08%	192.58%	107.81%	100.00%	-
DPS	1.68	1.68	1.38	0.65	0.65	1.30	0.99	42.13%
YoY %	0.00%	21.74%	112.31%	0.00%	-50.00%	31.31%	-	-
Horiz. %	169.70%	169.70%	139.39%	65.66%	65.66%	131.31%	100.00%	-
NAPS	0.2415	0.2446	0.2385	0.2385	0.2292	0.2167	0.00	-
YoY %	-1.27%	2.56%	0.00%	4.06%	5.77%	0.00%	-	-
Horiz. %	111.44%	112.87%	110.06%	110.06%	105.77%	100.00%	-	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	1.17	1.35	1.41	1.10	0.685	0.61	0.63	-
P/RPS	1.08	1.26	1.32	1.04	0.69	0.58	0.59	49.47%
YoY %	-14.29%	-4.55%	26.92%	50.72%	18.97%	-1.69%	-	-
Horiz. %	183.05%	213.56%	223.73%	176.27%	116.95%	98.31%	100.00%	-
P/EPS	7.49	6.47	6.90	6.41	4.37	6.80	7.68	-1.65%
YoY %	15.77%	-6.23%	7.64%	46.68%	-35.74%	-11.46%	-	-
Horiz. %	97.53%	84.24%	89.84%	83.46%	56.90%	88.54%	100.00%	-
EY	13.34	15.46	14.50	15.60	22.90	14.70	13.02	1.62%
YoY %	-13.71%	6.62%	-7.05%	-31.88%	55.78%	12.90%	-	-
Horiz. %	102.46%	118.74%	111.37%	119.82%	175.88%	112.90%	100.00%	-
DY	4.70	4.07	3.20	1.94	3.03	6.90	5.03	-4.41%
YoY %	15.48%	27.19%	64.95%	-35.97%	-56.09%	37.18%	-	-
Horiz. %	93.44%	80.91%	63.62%	38.57%	60.24%	137.18%	100.00%	-
P/NAPS	1.48	1.69	1.81	1.41	0.94	0.87	0.00	-
YoY %	-12.43%	-6.63%	28.37%	50.00%	8.05%	0.00%	-	-
Horiz. %	170.11%	194.25%	208.05%	162.07%	108.05%	100.00%	-	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	28/02/18	27/11/17	28/08/17	24/05/17	28/02/17	17/11/16	29/08/16	-
Price	1.14	1.35	1.48	1.56	0.87	0.595	0.60	-
P/RPS	1.05	1.26	1.38	1.48	0.88	0.56	0.56	51.88%
YoY %	-16.67%	-8.70%	-6.76%	68.18%	57.14%	0.00%	-	-
Horiz. %	187.50%	225.00%	246.43%	264.29%	157.14%	100.00%	100.00%	-
P/EPS	7.30	6.47	7.24	9.09	5.55	6.64	7.31	-0.09%
YoY %	12.83%	-10.64%	-20.35%	63.78%	-16.42%	-9.17%	-	-
Horiz. %	99.86%	88.51%	99.04%	124.35%	75.92%	90.83%	100.00%	-
EY	13.70	15.46	13.81	11.00	18.03	15.07	13.67	0.14%
YoY %	-11.38%	11.95%	25.55%	-38.99%	19.64%	10.24%	-	-
Horiz. %	100.22%	113.09%	101.02%	80.47%	131.89%	110.24%	100.00%	-
DY	4.82	4.07	3.05	1.37	2.39	7.07	5.28	-5.88%
YoY %	18.43%	33.44%	122.63%	-42.68%	-66.20%	33.90%	-	-
Horiz. %	91.29%	77.08%	57.77%	25.95%	45.27%	133.90%	100.00%	-
P/NAPS	1.44	1.69	1.90	2.00	1.19	0.85	0.00	-
YoY %	-14.79%	-11.05%	-5.00%	68.07%	40.00%	0.00%	-	-
Horiz. %	169.41%	198.82%	223.53%	235.29%	140.00%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos