[DUFU] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 64.2%
YoY- 11.13%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 237,796 174,526 163,456 163,585 123,876 104,550 121,976 11.76%
PBT 62,186 34,236 20,620 12,438 9,434 -910 980 99.65%
Tax -13,006 -8,089 -4,741 -2,077 -110 -478 -76 135.53%
NP 49,180 26,146 15,878 10,361 9,324 -1,389 904 94.59%
-
NP to SH 49,196 26,146 15,878 10,361 9,324 -1,389 904 94.60%
-
Tax Rate 20.91% 23.63% 22.99% 16.70% 1.17% - 7.76% -
Total Cost 188,616 148,380 147,577 153,224 114,552 105,939 121,072 7.66%
-
Net Worth 162,736 133,454 118,260 109,109 99,549 72,669 86,236 11.15%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 15,188 12,233 4,710 - - - - -
Div Payout % 30.87% 46.79% 29.66% - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 162,736 133,454 118,260 109,109 99,549 72,669 86,236 11.15%
NOSH 175,470 175,470 175,470 175,417 175,263 135,324 118,947 6.69%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 20.68% 14.98% 9.71% 6.33% 7.53% -1.33% 0.74% -
ROE 30.23% 19.59% 13.43% 9.50% 9.37% -1.91% 1.05% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 146.12 104.62 97.17 93.25 70.68 77.26 102.55 6.07%
EPS 30.00 15.73 9.44 5.91 5.32 -1.03 0.76 84.47%
DPS 9.33 7.33 2.80 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.80 0.703 0.622 0.568 0.537 0.725 5.50%
Adjusted Per Share Value based on latest NOSH - 175,513
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 43.52 31.94 29.92 29.94 22.67 19.13 22.32 11.76%
EPS 9.00 4.79 2.91 1.90 1.71 -0.25 0.17 93.71%
DPS 2.78 2.24 0.86 0.00 0.00 0.00 0.00 -
NAPS 0.2978 0.2442 0.2164 0.1997 0.1822 0.133 0.1578 11.16%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.62 1.35 0.61 0.305 0.25 0.195 0.25 -
P/RPS 1.79 1.29 0.63 0.33 0.35 0.25 0.24 39.75%
P/EPS 8.67 8.61 6.46 5.16 4.70 -18.99 32.89 -19.91%
EY 11.54 11.61 15.47 19.37 21.28 -5.26 3.04 24.88%
DY 3.56 5.43 4.59 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 1.69 0.87 0.49 0.44 0.36 0.34 40.51%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 09/11/18 27/11/17 17/11/16 23/11/15 18/11/14 22/11/13 27/11/12 -
Price 3.01 1.35 0.595 0.40 0.24 0.205 0.26 -
P/RPS 2.06 1.29 0.61 0.43 0.34 0.27 0.25 42.09%
P/EPS 9.96 8.61 6.30 6.77 4.51 -19.97 34.21 -18.58%
EY 10.04 11.61 15.86 14.77 22.17 -5.01 2.92 22.84%
DY 3.10 5.43 4.71 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 1.69 0.85 0.64 0.42 0.38 0.36 42.44%

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