[DUFU] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -0.89%
YoY- 64.67%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 283,082 227,064 237,796 174,526 163,456 163,585 123,876 14.75%
PBT 64,609 48,182 62,186 34,236 20,620 12,438 9,434 37.76%
Tax -15,730 -9,356 -13,006 -8,089 -4,741 -2,077 -110 128.50%
NP 48,878 38,826 49,180 26,146 15,878 10,361 9,324 31.76%
-
NP to SH 49,198 39,218 49,196 26,146 15,878 10,361 9,324 31.91%
-
Tax Rate 24.35% 19.42% 20.91% 23.63% 22.99% 16.70% 1.17% -
Total Cost 234,204 188,237 188,616 148,380 147,577 153,224 114,552 12.64%
-
Net Worth 238,849 197,357 162,736 133,454 118,260 109,109 99,549 15.68%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 50,193 15,378 15,188 12,233 4,710 - - -
Div Payout % 102.02% 39.21% 30.87% 46.79% 29.66% - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 238,849 197,357 162,736 133,454 118,260 109,109 99,549 15.68%
NOSH 534,944 263,205 175,470 175,470 175,470 175,417 175,263 20.41%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 17.27% 17.10% 20.68% 14.98% 9.71% 6.33% 7.53% -
ROE 20.60% 19.87% 30.23% 19.59% 13.43% 9.50% 9.37% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 54.52 88.59 146.12 104.62 97.17 93.25 70.68 -4.23%
EPS 9.60 15.73 30.00 15.73 9.44 5.91 5.32 10.32%
DPS 9.67 6.00 9.33 7.33 2.80 0.00 0.00 -
NAPS 0.46 0.77 1.00 0.80 0.703 0.622 0.568 -3.45%
Adjusted Per Share Value based on latest NOSH - 175,470
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 51.88 41.61 43.58 31.98 29.95 29.98 22.70 14.75%
EPS 9.02 7.19 9.02 4.79 2.91 1.90 1.71 31.90%
DPS 9.20 2.82 2.78 2.24 0.86 0.00 0.00 -
NAPS 0.4377 0.3617 0.2982 0.2446 0.2167 0.20 0.1824 15.69%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.27 2.72 2.62 1.35 0.61 0.305 0.25 -
P/RPS 6.00 3.07 1.79 1.29 0.63 0.33 0.35 60.50%
P/EPS 34.51 17.78 8.67 8.61 6.46 5.16 4.70 39.37%
EY 2.90 5.63 11.54 11.61 15.47 19.37 21.28 -28.24%
DY 2.96 2.21 3.56 5.43 4.59 0.00 0.00 -
P/NAPS 7.11 3.53 2.62 1.69 0.87 0.49 0.44 58.93%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 02/11/20 05/11/19 09/11/18 27/11/17 17/11/16 23/11/15 18/11/14 -
Price 3.20 2.83 3.01 1.35 0.595 0.40 0.24 -
P/RPS 5.87 3.19 2.06 1.29 0.61 0.43 0.34 60.69%
P/EPS 33.77 18.50 9.96 8.61 6.30 6.77 4.51 39.82%
EY 2.96 5.41 10.04 11.61 15.86 14.77 22.17 -28.48%
DY 3.02 2.12 3.10 5.43 4.71 0.00 0.00 -
P/NAPS 6.96 3.68 3.01 1.69 0.85 0.64 0.42 59.60%

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