[DUFU] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
07-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 52.46%
YoY- 33.21%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 335,444 272,716 205,332 222,904 174,722 158,184 149,420 14.41%
PBT 92,202 63,254 38,606 45,624 34,880 16,208 6,080 57.26%
Tax -21,324 -15,552 -9,784 -10,480 -8,498 -3,800 230 -
NP 70,878 47,702 28,822 35,144 26,382 12,408 6,310 49.59%
-
NP to SH 70,878 48,082 29,270 35,144 26,382 12,408 6,310 49.59%
-
Tax Rate 23.13% 24.59% 25.34% 22.97% 24.36% 23.45% -3.78% -
Total Cost 264,566 225,014 176,510 187,760 148,340 145,776 143,110 10.77%
-
Net Worth 276,328 225,551 181,166 139,143 130,118 116,239 103,238 17.81%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 39,103 30,757 12,408 14,732 11,677 3,749 - -
Div Payout % 55.17% 63.97% 42.39% 41.92% 44.26% 30.22% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 276,328 225,551 181,166 139,143 130,118 116,239 103,238 17.81%
NOSH 535,166 263,205 263,205 175,470 175,470 170,439 175,277 20.42%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 21.13% 17.49% 14.04% 15.77% 15.10% 7.84% 4.22% -
ROE 25.65% 21.32% 16.16% 25.26% 20.28% 10.67% 6.11% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 64.34 106.40 82.74 136.17 104.74 92.81 85.25 -4.57%
EPS 13.60 18.80 11.80 21.40 15.80 7.28 3.60 24.77%
DPS 7.50 12.00 5.00 9.00 7.00 2.20 0.00 -
NAPS 0.53 0.88 0.73 0.85 0.78 0.682 0.589 -1.74%
Adjusted Per Share Value based on latest NOSH - 175,470
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 61.61 50.09 37.71 40.94 32.09 29.05 27.44 14.41%
EPS 13.02 8.83 5.38 6.46 4.85 2.28 1.16 49.57%
DPS 7.18 5.65 2.28 2.71 2.14 0.69 0.00 -
NAPS 0.5075 0.4143 0.3328 0.2556 0.239 0.2135 0.1896 17.81%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 4.54 4.85 1.56 1.00 1.41 0.63 0.285 -
P/RPS 7.06 4.56 1.89 0.73 1.35 0.68 0.33 66.53%
P/EPS 33.40 25.85 13.23 4.66 8.92 8.65 7.92 27.07%
EY 2.99 3.87 7.56 21.47 11.22 11.56 12.63 -21.33%
DY 1.65 2.47 3.21 9.00 4.96 3.49 0.00 -
P/NAPS 8.57 5.51 2.14 1.18 1.81 0.92 0.48 61.59%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 03/08/21 04/08/20 07/08/19 07/08/18 28/08/17 29/08/16 27/08/15 -
Price 4.46 3.72 1.88 1.62 1.48 0.60 0.275 -
P/RPS 6.93 3.50 2.27 1.19 1.41 0.65 0.32 66.87%
P/EPS 32.81 19.83 15.94 7.55 9.36 8.24 7.64 27.46%
EY 3.05 5.04 6.27 13.25 10.69 12.13 13.09 -21.53%
DY 1.68 3.23 2.66 5.56 4.73 3.67 0.00 -
P/NAPS 8.42 4.23 2.58 1.91 1.90 0.88 0.47 61.68%

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