[DUFU] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -2.12%
YoY- -10.95%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 241,451 228,664 205,303 187,582 181,212 178,613 178,579 22.20%
PBT 65,066 53,751 38,158 32,200 32,785 45,547 44,672 28.40%
Tax -13,240 -10,434 -7,735 -6,711 -6,744 -10,735 -10,573 16.13%
NP 51,826 43,317 30,423 25,489 26,041 34,812 34,099 32.09%
-
NP to SH 51,855 43,329 30,423 25,489 26,041 34,812 34,099 32.14%
-
Tax Rate 20.35% 19.41% 20.27% 20.84% 20.57% 23.57% 23.67% -
Total Cost 189,625 185,347 174,880 162,093 155,171 143,801 144,480 19.81%
-
Net Worth 178,337 162,736 139,143 135,398 131,768 133,454 130,118 23.31%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 11,434 11,434 10,702 9,174 9,174 9,174 7,520 32.12%
Div Payout % 22.05% 26.39% 35.18% 36.00% 35.23% 26.36% 22.06% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 178,337 162,736 139,143 135,398 131,768 133,454 130,118 23.31%
NOSH 263,205 175,470 175,470 175,470 175,470 175,470 175,470 30.94%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 21.46% 18.94% 14.82% 13.59% 14.37% 19.49% 19.09% -
ROE 29.08% 26.63% 21.86% 18.83% 19.76% 26.09% 26.21% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 96.13 140.51 125.42 113.60 108.64 107.07 107.05 -6.90%
EPS 20.64 26.63 18.58 15.44 15.61 20.87 20.44 0.64%
DPS 4.55 7.03 6.50 5.50 5.50 5.50 4.51 0.58%
NAPS 0.71 1.00 0.85 0.82 0.79 0.80 0.78 -6.06%
Adjusted Per Share Value based on latest NOSH - 175,470
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 44.27 41.92 37.64 34.39 33.22 32.75 32.74 22.21%
EPS 9.51 7.94 5.58 4.67 4.77 6.38 6.25 32.19%
DPS 2.10 2.10 1.96 1.68 1.68 1.68 1.38 32.19%
NAPS 0.327 0.2984 0.2551 0.2482 0.2416 0.2447 0.2386 23.31%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.06 2.62 1.00 1.07 1.17 1.35 1.41 -
P/RPS 2.14 1.86 0.80 0.94 1.08 1.26 1.32 37.88%
P/EPS 9.98 9.84 5.38 6.93 7.49 6.47 6.90 27.80%
EY 10.02 10.16 18.58 14.43 13.34 15.46 14.50 -21.78%
DY 2.21 2.68 6.50 5.14 4.70 4.07 3.20 -21.81%
P/NAPS 2.90 2.62 1.18 1.30 1.48 1.69 1.81 36.80%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 09/11/18 07/08/18 22/05/18 28/02/18 27/11/17 28/08/17 -
Price 1.63 3.01 1.62 1.13 1.14 1.35 1.48 -
P/RPS 1.70 2.14 1.29 0.99 1.05 1.26 1.38 14.87%
P/EPS 7.90 11.31 8.72 7.32 7.30 6.47 7.24 5.97%
EY 12.67 8.85 11.47 13.66 13.70 15.46 13.81 -5.56%
DY 2.79 2.33 4.01 4.87 4.82 4.07 3.05 -5.75%
P/NAPS 2.30 3.01 1.91 1.38 1.44 1.69 1.90 13.54%

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