[DUFU] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -166.03%
YoY- -253.69%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 163,456 163,585 123,876 104,550 121,976 130,074 120,120 5.26%
PBT 20,620 12,438 9,434 -910 980 2,186 9,392 13.99%
Tax -4,741 -2,077 -110 -478 -76 -525 -2,365 12.27%
NP 15,878 10,361 9,324 -1,389 904 1,661 7,026 14.54%
-
NP to SH 15,878 10,361 9,324 -1,389 904 1,661 7,026 14.54%
-
Tax Rate 22.99% 16.70% 1.17% - 7.76% 24.02% 25.18% -
Total Cost 147,577 153,224 114,552 105,939 121,072 128,413 113,093 4.53%
-
Net Worth 118,260 109,109 99,549 72,669 86,236 93,210 90,634 4.52%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 4,710 - - - - - 1,600 19.69%
Div Payout % 29.66% - - - - - 22.78% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 118,260 109,109 99,549 72,669 86,236 93,210 90,634 4.52%
NOSH 175,470 175,417 175,263 135,324 118,947 119,807 120,045 6.52%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.71% 6.33% 7.53% -1.33% 0.74% 1.28% 5.85% -
ROE 13.43% 9.50% 9.37% -1.91% 1.05% 1.78% 7.75% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 97.17 93.25 70.68 77.26 102.55 108.57 100.06 -0.48%
EPS 9.44 5.91 5.32 -1.03 0.76 1.39 5.85 8.29%
DPS 2.80 0.00 0.00 0.00 0.00 0.00 1.33 13.19%
NAPS 0.703 0.622 0.568 0.537 0.725 0.778 0.755 -1.18%
Adjusted Per Share Value based on latest NOSH - 135,096
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 29.96 29.98 22.70 19.16 22.35 23.84 22.01 5.26%
EPS 2.91 1.90 1.71 -0.25 0.17 0.30 1.29 14.50%
DPS 0.86 0.00 0.00 0.00 0.00 0.00 0.29 19.84%
NAPS 0.2167 0.20 0.1824 0.1332 0.158 0.1708 0.1661 4.52%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.61 0.305 0.25 0.195 0.25 0.33 0.43 -
P/RPS 0.63 0.33 0.35 0.25 0.24 0.30 0.43 6.56%
P/EPS 6.46 5.16 4.70 -18.99 32.89 23.80 7.35 -2.12%
EY 15.47 19.37 21.28 -5.26 3.04 4.20 13.61 2.15%
DY 4.59 0.00 0.00 0.00 0.00 0.00 3.10 6.75%
P/NAPS 0.87 0.49 0.44 0.36 0.34 0.42 0.57 7.29%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 23/11/15 18/11/14 22/11/13 27/11/12 18/11/11 23/11/10 -
Price 0.595 0.40 0.24 0.205 0.26 0.35 0.41 -
P/RPS 0.61 0.43 0.34 0.27 0.25 0.32 0.41 6.83%
P/EPS 6.30 6.77 4.51 -19.97 34.21 25.24 7.00 -1.73%
EY 15.86 14.77 22.17 -5.01 2.92 3.96 14.28 1.76%
DY 4.71 0.00 0.00 0.00 0.00 0.00 3.25 6.37%
P/NAPS 0.85 0.64 0.42 0.38 0.36 0.45 0.54 7.84%

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