[DUFU] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock

[DUFU] DUFU TECHNOLOGY CORP. BHD

Announcement Date

09-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 39.98%

YoY- 88.15%

Quarter Report

DUFU's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Annualized Quarter Result
Revenue	344,948	283,082	227,064	237,796	174,526	163,456	163,585	13.22%
YoY %	21.85%	24.67%	-4.51%	36.25%	6.77%	-0.08%	-	-
Horiz. %	210.87%	173.05%	138.80%	145.37%	106.69%	99.92%	100.00%	-
PBT	95,381	64,609	48,182	62,186	34,236	20,620	12,438	40.38%
YoY %	47.63%	34.09%	-22.52%	81.64%	66.03%	65.78%	-	-
Horiz. %	766.85%	519.45%	387.38%	499.97%	275.25%	165.78%	100.00%	-
Tax	-21,129	-15,730	-9,356	-13,006	-8,089	-4,741	-2,077	47.14%
YoY %	-34.32%	-68.13%	28.06%	-60.79%	-70.62%	-128.26%	-	-
Horiz. %	1,017.28%	757.34%	450.46%	626.19%	389.46%	228.26%	100.00%	-
NP	74,252	48,878	38,826	49,180	26,146	15,878	10,361	38.81%
YoY %	51.91%	25.89%	-21.05%	88.10%	64.67%	53.25%	-	-
Horiz. %	716.65%	471.75%	374.73%	474.66%	252.35%	153.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,252	49,198	39,218	49,196	26,146	15,878	10,361	38.81%
YoY %	50.92%	25.45%	-20.28%	88.16%	64.67%	53.25%	-	-
Horiz. %	716.65%	474.84%	378.52%	474.82%	252.35%	153.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.15%	24.35%	19.42%	20.91%	23.63%	22.99%	16.70%	-
YoY %	-9.03%	25.39%	-7.13%	-11.51%	2.78%	37.66%	-	-
Horiz. %	132.63%	145.81%	116.29%	125.21%	141.50%	137.66%	100.00%	-
Total Cost	270,696	234,204	188,237	188,616	148,380	147,577	153,224	9.93%
YoY %	15.58%	24.42%	-0.20%	27.12%	0.54%	-3.69%	-	-
Horiz. %	176.67%	152.85%	122.85%	123.10%	96.84%	96.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	289,837	238,849	197,357	162,736	133,454	118,260	109,109	17.66%
YoY %	21.35%	21.02%	21.27%	21.94%	12.85%	8.39%	-	-
Horiz. %	265.64%	218.91%	180.88%	149.15%	122.31%	108.39%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	40,401	50,193	15,378	15,188	12,233	4,710	-	-
YoY %	-19.51%	226.39%	1.25%	24.16%	159.72%	0.00%	-	-
Horiz. %	857.77%	1,065.67%	326.50%	322.46%	259.72%	100.00%	-	-
Div Payout %	54.41%	102.02%	39.21%	30.87%	46.79%	29.66%	-	-
YoY %	-46.67%	160.19%	27.02%	-34.02%	57.75%	0.00%	-	-
Horiz. %	183.45%	343.96%	132.20%	104.08%	157.75%	100.00%	-	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	289,837	238,849	197,357	162,736	133,454	118,260	109,109	17.66%
YoY %	21.35%	21.02%	21.27%	21.94%	12.85%	8.39%	-	-
Horiz. %	265.64%	218.91%	180.88%	149.15%	122.31%	108.39%	100.00%	-
NOSH	541,000	534,944	263,205	175,470	175,470	175,470	175,417	20.62%
YoY %	1.13%	103.24%	50.00%	0.00%	0.00%	0.03%	-	-
Horiz. %	308.41%	304.96%	150.05%	100.03%	100.03%	100.03%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	21.53%	17.27%	17.10%	20.68%	14.98%	9.71%	6.33%	-
YoY %	24.67%	0.99%	-17.31%	38.05%	54.27%	53.40%	-	-
Horiz. %	340.13%	272.83%	270.14%	326.70%	236.65%	153.40%	100.00%	-
ROE	25.62%	20.60%	19.87%	30.23%	19.59%	13.43%	9.50%	-
YoY %	24.37%	3.67%	-34.27%	54.31%	45.87%	41.37%	-	-
Horiz. %	269.68%	216.84%	209.16%	318.21%	206.21%	141.37%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	65.46	54.52	88.59	146.12	104.62	97.17	93.25	-5.72%
YoY %	20.07%	-38.46%	-39.37%	39.67%	7.67%	4.20%	-	-
Horiz. %	70.20%	58.47%	95.00%	156.70%	112.19%	104.20%	100.00%	-
EPS	14.13	9.60	15.73	30.00	15.73	9.44	5.91	15.62%
YoY %	47.19%	-38.97%	-47.57%	90.72%	66.63%	59.73%	-	-
Horiz. %	239.09%	162.44%	266.16%	507.61%	266.16%	159.73%	100.00%	-
DPS	7.67	9.67	6.00	9.33	7.33	2.80	0.00	-
YoY %	-20.68%	61.17%	-35.69%	27.29%	161.79%	0.00%	-	-
Horiz. %	273.93%	345.36%	214.29%	333.21%	261.79%	100.00%	-	-
NAPS	0.55	0.46	0.77	1.00	0.80	0.703	0.622	-2.02%
YoY %	19.57%	-40.26%	-23.00%	25.00%	13.80%	13.02%	-	-
Horiz. %	88.42%	73.95%	123.79%	160.77%	128.62%	113.02%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 175,470
RPS	63.22	51.88	41.61	43.58	31.99	29.96	29.98	13.22%
YoY %	21.86%	24.68%	-4.52%	36.23%	6.78%	-0.07%	-	-
Horiz. %	210.87%	173.05%	138.79%	145.36%	106.70%	99.93%	100.00%	-
EPS	13.61	9.02	7.19	9.02	4.79	2.91	1.90	38.79%
YoY %	50.89%	25.45%	-20.29%	88.31%	64.60%	53.16%	-	-
Horiz. %	716.32%	474.74%	378.42%	474.74%	252.11%	153.16%	100.00%	-
DPS	7.40	9.20	2.82	2.78	2.24	0.86	0.00	-
YoY %	-19.57%	226.24%	1.44%	24.11%	160.47%	0.00%	-	-
Horiz. %	860.47%	1,069.77%	327.91%	323.26%	260.47%	100.00%	-	-
NAPS	0.5312	0.4377	0.3617	0.2983	0.2446	0.2167	0.20	17.66%
YoY %	21.36%	21.01%	21.25%	21.95%	12.87%	8.35%	-	-
Horiz. %	265.60%	218.85%	180.85%	149.15%	122.30%	108.35%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	4.22	3.27	2.72	2.62	1.35	0.61	0.305	-
P/RPS	6.45	6.00	3.07	1.79	1.29	0.63	0.33	64.05%
YoY %	7.50%	95.44%	71.51%	38.76%	104.76%	90.91%	-	-
Horiz. %	1,954.55%	1,818.18%	930.30%	542.42%	390.91%	190.91%	100.00%	-
P/EPS	29.95	34.51	17.78	8.67	8.61	6.46	5.16	34.02%
YoY %	-13.21%	94.09%	105.07%	0.70%	33.28%	25.19%	-	-
Horiz. %	580.43%	668.80%	344.57%	168.02%	166.86%	125.19%	100.00%	-
EY	3.34	2.90	5.63	11.54	11.61	15.47	19.37	-25.37%
YoY %	15.17%	-48.49%	-51.21%	-0.60%	-24.95%	-20.13%	-	-
Horiz. %	17.24%	14.97%	29.07%	59.58%	59.94%	79.87%	100.00%	-
DY	1.82	2.96	2.21	3.56	5.43	4.59	0.00	-
YoY %	-38.51%	33.94%	-37.92%	-34.44%	18.30%	0.00%	-	-
Horiz. %	39.65%	64.49%	48.15%	77.56%	118.30%	100.00%	-	-
P/NAPS	7.67	7.11	3.53	2.62	1.69	0.87	0.49	58.09%
YoY %	7.88%	101.42%	34.73%	55.03%	94.25%	77.55%	-	-
Horiz. %	1,565.31%	1,451.02%	720.41%	534.69%	344.90%	177.55%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	02/11/21	02/11/20	05/11/19	09/11/18	27/11/17	17/11/16	23/11/15	-
Price	4.42	3.20	2.83	3.01	1.35	0.595	0.40	-
P/RPS	6.75	5.87	3.19	2.06	1.29	0.61	0.43	58.16%
YoY %	14.99%	84.01%	54.85%	59.69%	111.48%	41.86%	-	-
Horiz. %	1,569.77%	1,365.12%	741.86%	479.07%	300.00%	141.86%	100.00%	-
P/EPS	31.37	33.77	18.50	9.96	8.61	6.30	6.77	29.08%
YoY %	-7.11%	82.54%	85.74%	15.68%	36.67%	-6.94%	-	-
Horiz. %	463.37%	498.82%	273.26%	147.12%	127.18%	93.06%	100.00%	-
EY	3.19	2.96	5.41	10.04	11.61	15.86	14.77	-22.52%
YoY %	7.77%	-45.29%	-46.12%	-13.52%	-26.80%	7.38%	-	-
Horiz. %	21.60%	20.04%	36.63%	67.98%	78.61%	107.38%	100.00%	-
DY	1.73	3.02	2.12	3.10	5.43	4.71	0.00	-
YoY %	-42.72%	42.45%	-31.61%	-42.91%	15.29%	0.00%	-	-
Horiz. %	36.73%	64.12%	45.01%	65.82%	115.29%	100.00%	-	-
P/NAPS	8.04	6.96	3.68	3.01	1.69	0.85	0.64	52.40%
YoY %	15.52%	89.13%	22.26%	78.11%	98.82%	32.81%	-	-
Horiz. %	1,256.25%	1,087.50%	575.00%	470.31%	264.06%	132.81%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos