[DUFU] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -32.08%
YoY- 96.64%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 205,332 222,904 174,722 158,184 149,420 116,230 106,760 11.51%
PBT 38,606 45,624 34,880 16,208 6,080 -596 2,594 56.80%
Tax -9,784 -10,480 -8,498 -3,800 230 78 -490 64.67%
NP 28,822 35,144 26,382 12,408 6,310 -518 2,104 54.65%
-
NP to SH 29,270 35,144 26,382 12,408 6,310 -518 2,104 55.05%
-
Tax Rate 25.34% 22.97% 24.36% 23.45% -3.78% - 18.89% -
Total Cost 176,510 187,760 148,340 145,776 143,110 116,748 104,656 9.09%
-
Net Worth 181,166 139,143 130,118 116,239 103,238 90,477 86,431 13.12%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 12,408 14,732 11,677 3,749 - - - -
Div Payout % 42.39% 41.92% 44.26% 30.22% - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 181,166 139,143 130,118 116,239 103,238 90,477 86,431 13.12%
NOSH 263,205 175,470 175,470 170,439 175,277 172,666 119,545 14.05%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 14.04% 15.77% 15.10% 7.84% 4.22% -0.45% 1.97% -
ROE 16.16% 25.26% 20.28% 10.67% 6.11% -0.57% 2.43% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 82.74 136.17 104.74 92.81 85.25 67.31 89.30 -1.26%
EPS 11.80 21.40 15.80 7.28 3.60 -0.30 1.76 37.29%
DPS 5.00 9.00 7.00 2.20 0.00 0.00 0.00 -
NAPS 0.73 0.85 0.78 0.682 0.589 0.524 0.723 0.16%
Adjusted Per Share Value based on latest NOSH - 170,520
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 37.58 40.80 31.98 28.95 27.35 21.27 19.54 11.51%
EPS 5.36 6.43 4.83 2.27 1.15 -0.09 0.39 54.73%
DPS 2.27 2.70 2.14 0.69 0.00 0.00 0.00 -
NAPS 0.3316 0.2547 0.2381 0.2127 0.1889 0.1656 0.1582 13.12%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.56 1.00 1.41 0.63 0.285 0.235 0.205 -
P/RPS 1.89 0.73 1.35 0.68 0.33 0.35 0.23 42.03%
P/EPS 13.23 4.66 8.92 8.65 7.92 -78.33 11.65 2.14%
EY 7.56 21.47 11.22 11.56 12.63 -1.28 8.59 -2.10%
DY 3.21 9.00 4.96 3.49 0.00 0.00 0.00 -
P/NAPS 2.14 1.18 1.81 0.92 0.48 0.45 0.28 40.32%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 07/08/19 07/08/18 28/08/17 29/08/16 27/08/15 27/08/14 27/08/13 -
Price 1.88 1.62 1.48 0.60 0.275 0.265 0.185 -
P/RPS 2.27 1.19 1.41 0.65 0.32 0.39 0.21 48.66%
P/EPS 15.94 7.55 9.36 8.24 7.64 -88.33 10.51 7.18%
EY 6.27 13.25 10.69 12.13 13.09 -1.13 9.51 -6.70%
DY 2.66 5.56 4.73 3.67 0.00 0.00 0.00 -
P/NAPS 2.58 1.91 1.90 0.88 0.47 0.51 0.26 46.56%

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