[DUFU] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 125.68%
YoY- 145.62%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 249,122 241,451 181,212 170,310 176,442 136,023 104,195 15.62%
PBT 53,766 65,065 32,787 35,101 15,981 7,216 -5,409 -
Tax -9,662 -13,239 -6,745 -8,225 -5,039 -953 -130 104.98%
NP 44,104 51,826 26,042 26,876 10,942 6,263 -5,539 -
-
NP to SH 44,521 51,855 26,042 26,876 10,942 6,263 -5,539 -
-
Tax Rate 17.97% 20.35% 20.57% 23.43% 31.53% 13.21% - -
Total Cost 205,018 189,625 155,170 143,434 165,500 129,760 109,734 10.97%
-
Net Worth 215,299 178,337 131,768 125,058 115,567 100,154 76,490 18.81%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 11,533 17,582 9,173 3,597 3,512 - - -
Div Payout % 25.91% 33.91% 35.23% 13.39% 32.10% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 215,299 178,337 131,768 125,058 115,567 100,154 76,490 18.81%
NOSH 263,205 263,205 175,470 175,470 175,634 175,710 146,534 10.24%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 17.70% 21.46% 14.37% 15.78% 6.20% 4.60% -5.32% -
ROE 20.68% 29.08% 19.76% 21.49% 9.47% 6.25% -7.24% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 97.20 96.13 108.64 99.41 100.46 77.41 71.11 5.34%
EPS 17.70 20.60 15.60 15.70 6.23 3.57 -3.78 -
DPS 4.50 7.00 5.50 2.10 2.00 0.00 0.00 -
NAPS 0.84 0.71 0.79 0.73 0.658 0.57 0.522 8.24%
Adjusted Per Share Value based on latest NOSH - 175,470
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 45.76 44.35 33.28 31.28 32.41 24.98 19.14 15.62%
EPS 8.18 9.52 4.78 4.94 2.01 1.15 -1.02 -
DPS 2.12 3.23 1.68 0.66 0.65 0.00 0.00 -
NAPS 0.3954 0.3276 0.242 0.2297 0.2123 0.184 0.1405 18.81%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.24 2.06 1.17 0.685 0.49 0.265 0.20 -
P/RPS 3.33 2.14 1.08 0.69 0.49 0.34 0.28 51.05%
P/EPS 18.65 9.98 7.49 4.37 7.87 7.43 -5.29 -
EY 5.36 10.02 13.34 22.90 12.71 13.45 -18.90 -
DY 1.39 3.40 4.70 3.07 4.08 0.00 0.00 -
P/NAPS 3.86 2.90 1.48 0.94 0.74 0.46 0.38 47.13%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 28/02/18 28/02/17 26/02/16 27/02/15 28/02/14 -
Price 4.76 1.63 1.14 0.87 0.545 0.335 0.19 -
P/RPS 4.90 1.70 1.05 0.88 0.54 0.43 0.27 62.07%
P/EPS 27.40 7.90 7.30 5.55 8.75 9.40 -5.03 -
EY 3.65 12.67 13.70 18.03 11.43 10.64 -19.89 -
DY 0.95 4.29 4.82 2.41 3.67 0.00 0.00 -
P/NAPS 5.67 2.30 1.44 1.19 0.83 0.59 0.36 58.29%

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