[DUFU] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 35.84%
YoY- 96.64%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 102,666 111,452 87,361 79,092 74,710 58,115 53,380 11.51%
PBT 19,303 22,812 17,440 8,104 3,040 -298 1,297 56.80%
Tax -4,892 -5,240 -4,249 -1,900 115 39 -245 64.67%
NP 14,411 17,572 13,191 6,204 3,155 -259 1,052 54.65%
-
NP to SH 14,635 17,572 13,191 6,204 3,155 -259 1,052 55.05%
-
Tax Rate 25.34% 22.97% 24.36% 23.45% -3.78% - 18.89% -
Total Cost 88,255 93,880 74,170 72,888 71,555 58,374 52,328 9.09%
-
Net Worth 181,166 139,143 130,118 116,239 103,238 90,477 86,431 13.12%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 6,204 7,366 5,838 1,874 - - - -
Div Payout % 42.39% 41.92% 44.26% 30.22% - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 181,166 139,143 130,118 116,239 103,238 90,477 86,431 13.12%
NOSH 263,205 175,470 175,470 170,439 175,277 172,666 119,545 14.05%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 14.04% 15.77% 15.10% 7.84% 4.22% -0.45% 1.97% -
ROE 8.08% 12.63% 10.14% 5.34% 3.06% -0.29% 1.22% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 41.37 68.08 52.37 46.40 42.62 33.66 44.65 -1.26%
EPS 5.90 10.70 7.90 3.64 1.80 -0.15 0.88 37.29%
DPS 2.50 4.50 3.50 1.10 0.00 0.00 0.00 -
NAPS 0.73 0.85 0.78 0.682 0.589 0.524 0.723 0.16%
Adjusted Per Share Value based on latest NOSH - 170,520
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 18.86 20.47 16.05 14.53 13.72 10.67 9.80 11.52%
EPS 2.69 3.23 2.42 1.14 0.58 -0.05 0.19 55.50%
DPS 1.14 1.35 1.07 0.34 0.00 0.00 0.00 -
NAPS 0.3328 0.2556 0.239 0.2135 0.1896 0.1662 0.1588 13.11%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.56 1.00 1.41 0.63 0.285 0.235 0.205 -
P/RPS 3.77 1.47 2.69 1.36 0.67 0.70 0.46 41.96%
P/EPS 26.45 9.32 17.83 17.31 15.83 -156.67 23.30 2.13%
EY 3.78 10.73 5.61 5.78 6.32 -0.64 4.29 -2.08%
DY 1.60 4.50 2.48 1.75 0.00 0.00 0.00 -
P/NAPS 2.14 1.18 1.81 0.92 0.48 0.45 0.28 40.32%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 07/08/19 07/08/18 28/08/17 29/08/16 27/08/15 27/08/14 27/08/13 -
Price 1.88 1.62 1.48 0.60 0.275 0.265 0.185 -
P/RPS 4.54 2.38 2.83 1.29 0.65 0.79 0.41 49.26%
P/EPS 31.88 15.09 18.72 16.48 15.28 -176.67 21.02 7.18%
EY 3.14 6.63 5.34 6.07 6.55 -0.57 4.76 -6.69%
DY 1.33 2.78 2.36 1.83 0.00 0.00 0.00 -
P/NAPS 2.58 1.91 1.90 0.88 0.47 0.51 0.26 46.56%

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