[DUFU] YoY Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -32.83%
YoY- 213.07%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 181,212 170,310 176,442 136,023 104,195 114,084 119,296 7.20%
PBT 32,787 35,101 15,981 7,216 -5,409 -1,765 -5,872 -
Tax -6,745 -8,225 -5,039 -953 -130 -429 1,063 -
NP 26,042 26,876 10,942 6,263 -5,539 -2,194 -4,809 -
-
NP to SH 26,042 26,876 10,942 6,263 -5,539 -2,194 -4,809 -
-
Tax Rate 20.57% 23.43% 31.53% 13.21% - - - -
Total Cost 155,170 143,434 165,500 129,760 109,734 116,278 124,105 3.78%
-
Net Worth 131,768 125,058 115,567 100,154 76,490 83,443 86,922 7.17%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 9,173 3,597 3,512 - - - - -
Div Payout % 35.23% 13.39% 32.10% - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 131,768 125,058 115,567 100,154 76,490 83,443 86,922 7.17%
NOSH 175,470 175,470 175,634 175,710 146,534 119,890 120,225 6.49%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 14.37% 15.78% 6.20% 4.60% -5.32% -1.92% -4.03% -
ROE 19.76% 21.49% 9.47% 6.25% -7.24% -2.63% -5.53% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 108.64 99.41 100.46 77.41 71.11 95.16 99.23 1.52%
EPS 15.60 15.70 6.23 3.57 -3.78 -1.83 -4.00 -
DPS 5.50 2.10 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.73 0.658 0.57 0.522 0.696 0.723 1.48%
Adjusted Per Share Value based on latest NOSH - 175,666
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 33.25 31.25 32.38 24.96 19.12 20.93 21.89 7.20%
EPS 4.78 4.93 2.01 1.15 -1.02 -0.40 -0.88 -
DPS 1.68 0.66 0.64 0.00 0.00 0.00 0.00 -
NAPS 0.2418 0.2295 0.2121 0.1838 0.1404 0.1531 0.1595 7.17%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.17 0.685 0.49 0.265 0.20 0.26 0.34 -
P/RPS 1.08 0.69 0.49 0.34 0.28 0.27 0.34 21.22%
P/EPS 7.49 4.37 7.87 7.43 -5.29 -14.21 -8.50 -
EY 13.34 22.90 12.71 13.45 -18.90 -7.04 -11.76 -
DY 4.70 3.07 4.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.94 0.74 0.46 0.38 0.37 0.47 21.04%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 28/02/17 26/02/16 27/02/15 28/02/14 27/02/13 24/02/12 -
Price 1.14 0.87 0.545 0.335 0.19 0.255 0.34 -
P/RPS 1.05 0.88 0.54 0.43 0.27 0.27 0.34 20.65%
P/EPS 7.30 5.55 8.75 9.40 -5.03 -13.93 -8.50 -
EY 13.70 18.03 11.43 10.64 -19.89 -7.18 -11.76 -
DY 4.82 2.41 3.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.19 0.83 0.59 0.36 0.37 0.47 20.49%

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