[DUFU] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -342.7%
YoY- 54.38%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 176,442 136,023 104,195 114,084 119,296 128,495 116,642 7.13%
PBT 15,981 7,216 -5,409 -1,765 -5,872 7,577 13,151 3.30%
Tax -5,039 -953 -130 -429 1,063 -752 -2,026 16.39%
NP 10,942 6,263 -5,539 -2,194 -4,809 6,825 11,125 -0.27%
-
NP to SH 10,942 6,263 -5,539 -2,194 -4,809 6,825 11,125 -0.27%
-
Tax Rate 31.53% 13.21% - - - 9.92% 15.41% -
Total Cost 165,500 129,760 109,734 116,278 124,105 121,670 105,517 7.78%
-
Net Worth 115,567 100,154 76,490 83,443 86,922 89,480 86,609 4.92%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 3,512 - - - - 1,199 1,199 19.60%
Div Payout % 32.10% - - - - 17.57% 10.78% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 115,567 100,154 76,490 83,443 86,922 89,480 86,609 4.92%
NOSH 175,634 175,710 146,534 119,890 120,225 119,947 119,958 6.55%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.20% 4.60% -5.32% -1.92% -4.03% 5.31% 9.54% -
ROE 9.47% 6.25% -7.24% -2.63% -5.53% 7.63% 12.84% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 100.46 77.41 71.11 95.16 99.23 107.13 97.24 0.54%
EPS 6.23 3.57 -3.78 -1.83 -4.00 5.69 9.27 -6.40%
DPS 2.00 0.00 0.00 0.00 0.00 1.00 1.00 12.24%
NAPS 0.658 0.57 0.522 0.696 0.723 0.746 0.722 -1.53%
Adjusted Per Share Value based on latest NOSH - 120,167
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 32.41 24.98 19.14 20.95 21.91 23.60 21.42 7.14%
EPS 2.01 1.15 -1.02 -0.40 -0.88 1.25 2.04 -0.24%
DPS 0.65 0.00 0.00 0.00 0.00 0.22 0.22 19.77%
NAPS 0.2123 0.184 0.1405 0.1533 0.1597 0.1644 0.1591 4.92%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.49 0.265 0.20 0.26 0.34 0.41 0.43 -
P/RPS 0.49 0.34 0.28 0.27 0.34 0.38 0.44 1.80%
P/EPS 7.87 7.43 -5.29 -14.21 -8.50 7.21 4.64 9.20%
EY 12.71 13.45 -18.90 -7.04 -11.76 13.88 21.57 -8.43%
DY 4.08 0.00 0.00 0.00 0.00 2.44 2.33 9.78%
P/NAPS 0.74 0.46 0.38 0.37 0.47 0.55 0.60 3.55%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 28/02/14 27/02/13 24/02/12 28/02/11 25/02/10 -
Price 0.545 0.335 0.19 0.255 0.34 0.38 0.46 -
P/RPS 0.54 0.43 0.27 0.27 0.34 0.35 0.47 2.33%
P/EPS 8.75 9.40 -5.03 -13.93 -8.50 6.68 4.96 9.91%
EY 11.43 10.64 -19.89 -7.18 -11.76 14.97 20.16 -9.02%
DY 3.67 0.00 0.00 0.00 0.00 2.63 2.17 9.14%
P/NAPS 0.83 0.59 0.36 0.37 0.47 0.51 0.64 4.42%

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