[DUFU] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -298.68%
YoY- -152.46%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 170,310 176,442 136,023 104,195 114,084 119,296 128,495 4.80%
PBT 35,101 15,981 7,216 -5,409 -1,765 -5,872 7,577 29.08%
Tax -8,225 -5,039 -953 -130 -429 1,063 -752 48.93%
NP 26,876 10,942 6,263 -5,539 -2,194 -4,809 6,825 25.63%
-
NP to SH 26,876 10,942 6,263 -5,539 -2,194 -4,809 6,825 25.63%
-
Tax Rate 23.43% 31.53% 13.21% - - - 9.92% -
Total Cost 143,434 165,500 129,760 109,734 116,278 124,105 121,670 2.77%
-
Net Worth 125,058 115,567 100,154 76,490 83,443 86,922 89,480 5.73%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,597 3,512 - - - - 1,199 20.07%
Div Payout % 13.39% 32.10% - - - - 17.57% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 125,058 115,567 100,154 76,490 83,443 86,922 89,480 5.73%
NOSH 175,470 175,634 175,710 146,534 119,890 120,225 119,947 6.53%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.78% 6.20% 4.60% -5.32% -1.92% -4.03% 5.31% -
ROE 21.49% 9.47% 6.25% -7.24% -2.63% -5.53% 7.63% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 99.41 100.46 77.41 71.11 95.16 99.23 107.13 -1.23%
EPS 15.70 6.23 3.57 -3.78 -1.83 -4.00 5.69 18.41%
DPS 2.10 2.00 0.00 0.00 0.00 0.00 1.00 13.14%
NAPS 0.73 0.658 0.57 0.522 0.696 0.723 0.746 -0.36%
Adjusted Per Share Value based on latest NOSH - 146,482
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.17 32.29 24.90 19.07 20.88 21.83 23.52 4.80%
EPS 4.92 2.00 1.15 -1.01 -0.40 -0.88 1.25 25.62%
DPS 0.66 0.64 0.00 0.00 0.00 0.00 0.22 20.07%
NAPS 0.2289 0.2115 0.1833 0.14 0.1527 0.1591 0.1638 5.73%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.685 0.49 0.265 0.20 0.26 0.34 0.41 -
P/RPS 0.69 0.49 0.34 0.28 0.27 0.34 0.38 10.44%
P/EPS 4.37 7.87 7.43 -5.29 -14.21 -8.50 7.21 -7.99%
EY 22.90 12.71 13.45 -18.90 -7.04 -11.76 13.88 8.69%
DY 3.07 4.08 0.00 0.00 0.00 0.00 2.44 3.89%
P/NAPS 0.94 0.74 0.46 0.38 0.37 0.47 0.55 9.33%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 27/02/15 28/02/14 27/02/13 24/02/12 28/02/11 -
Price 0.87 0.545 0.335 0.19 0.255 0.34 0.38 -
P/RPS 0.88 0.54 0.43 0.27 0.27 0.34 0.35 16.59%
P/EPS 5.55 8.75 9.40 -5.03 -13.93 -8.50 6.68 -3.03%
EY 18.03 11.43 10.64 -19.89 -7.18 -11.76 14.97 3.14%
DY 2.41 3.67 0.00 0.00 0.00 0.00 2.63 -1.44%
P/NAPS 1.19 0.83 0.59 0.36 0.37 0.47 0.51 15.15%

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