[DUFU] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 32.8%
YoY- -3.1%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 297,999 249,122 241,451 181,212 170,310 176,442 136,023 13.95%
PBT 69,276 53,766 65,065 32,787 35,101 15,981 7,216 45.73%
Tax -17,705 -9,662 -13,239 -6,745 -8,225 -5,039 -953 62.67%
NP 51,571 44,104 51,826 26,042 26,876 10,942 6,263 42.05%
-
NP to SH 51,811 44,521 51,855 26,042 26,876 10,942 6,263 42.16%
-
Tax Rate 25.56% 17.97% 20.35% 20.57% 23.43% 31.53% 13.21% -
Total Cost 246,428 205,018 189,625 155,170 143,434 165,500 129,760 11.27%
-
Net Worth 255,473 215,299 178,337 131,768 125,058 115,567 100,154 16.87%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 22,158 11,533 17,582 9,173 3,597 3,512 - -
Div Payout % 42.77% 25.91% 33.91% 35.23% 13.39% 32.10% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 255,473 215,299 178,337 131,768 125,058 115,567 100,154 16.87%
NOSH 535,166 263,205 263,205 175,470 175,470 175,634 175,710 20.37%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 17.31% 17.70% 21.46% 14.37% 15.78% 6.20% 4.60% -
ROE 20.28% 20.68% 29.08% 19.76% 21.49% 9.47% 6.25% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 57.16 97.20 96.13 108.64 99.41 100.46 77.41 -4.92%
EPS 10.00 17.70 20.60 15.60 15.70 6.23 3.57 18.70%
DPS 4.25 4.50 7.00 5.50 2.10 2.00 0.00 -
NAPS 0.49 0.84 0.71 0.79 0.73 0.658 0.57 -2.48%
Adjusted Per Share Value based on latest NOSH - 175,470
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 54.54 45.59 44.19 33.17 31.17 32.29 24.90 13.94%
EPS 9.48 8.15 9.49 4.77 4.92 2.00 1.15 42.08%
DPS 4.06 2.11 3.22 1.68 0.66 0.64 0.00 -
NAPS 0.4676 0.394 0.3264 0.2412 0.2289 0.2115 0.1833 16.87%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 3.26 3.24 2.06 1.17 0.685 0.49 0.265 -
P/RPS 5.70 3.33 2.14 1.08 0.69 0.49 0.34 59.91%
P/EPS 32.81 18.65 9.98 7.49 4.37 7.87 7.43 28.05%
EY 3.05 5.36 10.02 13.34 22.90 12.71 13.45 -21.89%
DY 1.30 1.39 3.40 4.70 3.07 4.08 0.00 -
P/NAPS 6.65 3.86 2.90 1.48 0.94 0.74 0.46 56.01%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 26/02/20 26/02/19 28/02/18 28/02/17 26/02/16 27/02/15 -
Price 4.05 4.76 1.63 1.14 0.87 0.545 0.335 -
P/RPS 7.09 4.90 1.70 1.05 0.88 0.54 0.43 59.46%
P/EPS 40.76 27.40 7.90 7.30 5.55 8.75 9.40 27.66%
EY 2.45 3.65 12.67 13.70 18.03 11.43 10.64 -21.69%
DY 1.05 0.95 4.29 4.82 2.41 3.67 0.00 -
P/NAPS 8.27 5.67 2.30 1.44 1.19 0.83 0.59 55.21%

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