[DUFU] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 146.31%
YoY- 11.13%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 178,347 130,895 122,592 122,689 92,907 78,413 91,482 11.76%
PBT 46,640 25,677 15,465 9,329 7,076 -683 735 99.65%
Tax -9,755 -6,067 -3,556 -1,558 -83 -359 -57 135.53%
NP 36,885 19,610 11,909 7,771 6,993 -1,042 678 94.59%
-
NP to SH 36,897 19,610 11,909 7,771 6,993 -1,042 678 94.60%
-
Tax Rate 20.92% 23.63% 22.99% 16.70% 1.17% - 7.76% -
Total Cost 141,462 111,285 110,683 114,918 85,914 79,455 90,804 7.66%
-
Net Worth 162,736 133,454 118,260 109,109 99,549 72,669 86,236 11.15%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 11,391 9,174 3,532 - - - - -
Div Payout % 30.87% 46.79% 29.66% - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 162,736 133,454 118,260 109,109 99,549 72,669 86,236 11.15%
NOSH 175,470 175,470 175,470 175,417 175,263 135,324 118,947 6.69%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 20.68% 14.98% 9.71% 6.33% 7.53% -1.33% 0.74% -
ROE 22.67% 14.69% 10.07% 7.12% 7.02% -1.43% 0.79% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 109.59 78.47 72.88 69.94 53.01 57.94 76.91 6.07%
EPS 22.50 11.80 7.08 4.43 3.99 -0.77 0.57 84.47%
DPS 7.00 5.50 2.10 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.80 0.703 0.622 0.568 0.537 0.725 5.50%
Adjusted Per Share Value based on latest NOSH - 175,513
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 32.69 23.99 22.47 22.49 17.03 14.37 16.77 11.76%
EPS 6.76 3.59 2.18 1.42 1.28 -0.19 0.12 95.73%
DPS 2.09 1.68 0.65 0.00 0.00 0.00 0.00 -
NAPS 0.2983 0.2446 0.2167 0.20 0.1824 0.1332 0.158 11.16%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.62 1.35 0.61 0.305 0.25 0.195 0.25 -
P/RPS 2.39 1.72 0.84 0.44 0.47 0.34 0.33 39.07%
P/EPS 11.56 11.48 8.62 6.88 6.27 -25.32 43.86 -19.91%
EY 8.65 8.71 11.61 14.52 15.96 -3.95 2.28 24.87%
DY 2.67 4.07 3.44 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 1.69 0.87 0.49 0.44 0.36 0.34 40.51%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 09/11/18 27/11/17 17/11/16 23/11/15 18/11/14 22/11/13 27/11/12 -
Price 3.01 1.35 0.595 0.40 0.24 0.205 0.26 -
P/RPS 2.75 1.72 0.82 0.57 0.45 0.35 0.34 41.65%
P/EPS 13.28 11.48 8.40 9.03 6.02 -26.62 45.61 -18.58%
EY 7.53 8.71 11.90 11.07 16.63 -3.76 2.19 22.84%
DY 2.33 4.07 3.53 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 1.69 0.85 0.64 0.42 0.38 0.36 42.44%

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