[DUFU] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -11.48%
YoY- -8.74%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 318,004 251,792 197,404 211,044 185,564 164,108 139,832 14.66%
PBT 103,248 74,760 23,228 30,524 32,864 21,324 848 122.46%
Tax -25,172 -18,608 -7,044 -7,472 -7,604 -3,056 1,340 -
NP 78,076 56,152 16,184 23,052 25,260 18,268 2,188 81.34%
-
NP to SH 78,076 56,576 16,696 23,052 25,260 18,268 2,188 81.34%
-
Tax Rate 24.38% 24.89% 30.33% 24.48% 23.14% 14.33% -158.02% -
Total Cost 239,928 195,640 181,220 187,992 160,304 145,840 137,644 9.69%
-
Net Worth 276,328 233,241 178,195 135,398 130,118 109,608 100,577 18.32%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 276,328 233,241 178,195 135,398 130,118 109,608 100,577 18.32%
NOSH 535,166 263,205 263,205 175,470 175,470 175,653 176,451 20.29%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 24.55% 22.30% 8.20% 10.92% 13.61% 11.13% 1.56% -
ROE 28.25% 24.26% 9.37% 17.03% 19.41% 16.67% 2.18% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 60.99 98.24 80.87 127.81 111.24 93.43 79.25 -4.26%
EPS 14.80 22.00 6.80 14.00 15.20 10.40 1.24 51.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.91 0.73 0.82 0.78 0.624 0.57 -1.20%
Adjusted Per Share Value based on latest NOSH - 175,470
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 58.30 46.16 36.19 38.69 34.02 30.09 25.64 14.65%
EPS 14.31 10.37 3.06 4.23 4.63 3.35 0.40 81.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5066 0.4276 0.3267 0.2482 0.2386 0.201 0.1844 18.32%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 3.80 3.29 1.69 1.07 1.10 0.49 0.375 -
P/RPS 6.23 3.35 2.09 0.84 0.99 0.52 0.47 53.77%
P/EPS 25.38 14.90 24.71 7.66 7.26 4.71 30.24 -2.87%
EY 3.94 6.71 4.05 13.05 13.77 21.22 3.31 2.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.17 3.62 2.32 1.30 1.41 0.79 0.66 48.76%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 05/05/21 05/05/20 07/05/19 22/05/18 24/05/17 19/05/16 28/05/15 -
Price 4.29 4.02 1.70 1.13 1.56 0.55 0.37 -
P/RPS 7.03 4.09 2.10 0.88 1.40 0.59 0.47 56.90%
P/EPS 28.65 18.21 24.85 8.09 10.30 5.29 29.84 -0.67%
EY 3.49 5.49 4.02 12.35 9.71 18.91 3.35 0.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.09 4.42 2.33 1.38 2.00 0.88 0.65 52.17%

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