[DUFU] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
07-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 204.91%
YoY- 33.21%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 167,722 136,358 102,666 111,452 87,361 79,092 74,710 14.41%
PBT 46,101 31,627 19,303 22,812 17,440 8,104 3,040 57.26%
Tax -10,662 -7,776 -4,892 -5,240 -4,249 -1,900 115 -
NP 35,439 23,851 14,411 17,572 13,191 6,204 3,155 49.59%
-
NP to SH 35,439 24,041 14,635 17,572 13,191 6,204 3,155 49.59%
-
Tax Rate 23.13% 24.59% 25.34% 22.97% 24.36% 23.45% -3.78% -
Total Cost 132,283 112,507 88,255 93,880 74,170 72,888 71,555 10.77%
-
Net Worth 276,328 225,551 181,166 139,143 130,118 116,239 103,238 17.81%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 19,551 15,378 6,204 7,366 5,838 1,874 - -
Div Payout % 55.17% 63.97% 42.39% 41.92% 44.26% 30.22% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 276,328 225,551 181,166 139,143 130,118 116,239 103,238 17.81%
NOSH 535,166 263,205 263,205 175,470 175,470 170,439 175,277 20.42%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 21.13% 17.49% 14.04% 15.77% 15.10% 7.84% 4.22% -
ROE 12.82% 10.66% 8.08% 12.63% 10.14% 5.34% 3.06% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 32.17 53.20 41.37 68.08 52.37 46.40 42.62 -4.57%
EPS 6.80 9.40 5.90 10.70 7.90 3.64 1.80 24.77%
DPS 3.75 6.00 2.50 4.50 3.50 1.10 0.00 -
NAPS 0.53 0.88 0.73 0.85 0.78 0.682 0.589 -1.74%
Adjusted Per Share Value based on latest NOSH - 175,470
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 30.81 25.05 18.86 20.47 16.05 14.53 13.72 14.42%
EPS 6.51 4.42 2.69 3.23 2.42 1.14 0.58 49.57%
DPS 3.59 2.82 1.14 1.35 1.07 0.34 0.00 -
NAPS 0.5075 0.4143 0.3328 0.2556 0.239 0.2135 0.1896 17.81%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 4.54 4.85 1.56 1.00 1.41 0.63 0.285 -
P/RPS 14.11 9.12 3.77 1.47 2.69 1.36 0.67 66.10%
P/EPS 66.79 51.71 26.45 9.32 17.83 17.31 15.83 27.08%
EY 1.50 1.93 3.78 10.73 5.61 5.78 6.32 -21.29%
DY 0.83 1.24 1.60 4.50 2.48 1.75 0.00 -
P/NAPS 8.57 5.51 2.14 1.18 1.81 0.92 0.48 61.59%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 03/08/21 04/08/20 07/08/19 07/08/18 28/08/17 29/08/16 27/08/15 -
Price 4.46 3.72 1.88 1.62 1.48 0.60 0.275 -
P/RPS 13.86 6.99 4.54 2.38 2.83 1.29 0.65 66.44%
P/EPS 65.61 39.66 31.88 15.09 18.72 16.48 15.28 27.46%
EY 1.52 2.52 3.14 6.63 5.34 6.07 6.55 -21.59%
DY 0.84 1.61 1.33 2.78 2.36 1.83 0.00 -
P/NAPS 8.42 4.23 2.58 1.91 1.90 0.88 0.47 61.68%

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