[DUFU] YoY Quarter Result on 30-Jun-2015 [#2]

Stock

[DUFU] DUFU TECHNOLOGY CORP. BHD

Announcement Date

27-Aug-2015

Admission Sponsor

Sponsor

Financial Year

31-Dec-2015

Quarter

30-Jun-2015 [#2]

Profit Trend

QoQ- 376.78%

YoY- 1210.55%

Quarter Report

DUFU's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Quarter Result
Revenue	58,691	40,970	38,065	39,752	31,172	25,411	34,114	9.45%
YoY %	43.25%	7.63%	-4.24%	27.52%	22.67%	-25.51%	-	-
Horiz. %	172.04%	120.10%	111.58%	116.53%	91.38%	74.49%	100.00%	-
PBT	15,181	9,223	2,773	2,828	218	639	1,352	49.61%
YoY %	64.60%	232.60%	-1.94%	1,197.25%	-65.88%	-52.74%	-	-
Horiz. %	1,122.86%	682.17%	205.10%	209.17%	16.12%	47.26%	100.00%	-
Tax	-3,371	-2,347	-1,136	-220	-19	-140	-162	65.80%
YoY %	-43.63%	-106.60%	-416.36%	-1,057.89%	86.43%	13.58%	-	-
Horiz. %	2,080.86%	1,448.77%	701.23%	135.80%	11.73%	86.42%	100.00%	-
NP	11,810	6,876	1,637	2,608	199	499	1,190	46.56%
YoY %	71.76%	320.04%	-37.23%	1,210.55%	-60.12%	-58.07%	-	-
Horiz. %	992.44%	577.82%	137.56%	219.16%	16.72%	41.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,810	6,876	1,637	2,608	199	499	1,190	46.56%
YoY %	71.76%	320.04%	-37.23%	1,210.55%	-60.12%	-58.07%	-	-
Horiz. %	992.44%	577.82%	137.56%	219.16%	16.72%	41.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.21%	25.45%	40.97%	7.78%	8.72%	21.91%	11.98%	-
YoY %	-12.73%	-37.88%	426.61%	-10.78%	-60.20%	82.89%	-	-
Horiz. %	185.39%	212.44%	341.99%	64.94%	72.79%	182.89%	100.00%	-
Total Cost	46,881	34,094	36,428	37,144	30,973	24,912	32,924	6.06%
YoY %	37.51%	-6.41%	-1.93%	19.92%	24.33%	-24.33%	-	-
Horiz. %	142.39%	103.55%	110.64%	112.82%	94.07%	75.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	139,143	130,118	116,295	103,094	94,796	85,899	88,228	7.88%
YoY %	6.94%	11.89%	12.80%	8.75%	10.36%	-2.64%	-	-
Horiz. %	157.71%	147.48%	131.81%	116.85%	107.44%	97.36%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	7,366	5,838	1,875	-	-	-	-	-
YoY %	26.17%	211.36%	0.00%	-	-	-	-	-
Horiz. %	392.85%	311.36%	100.00%	-	-	-	-	-
Div Payout %	62.37%	84.91%	114.58%	-	-	-	-	-
YoY %	-26.55%	-25.89%	0.00%	-	-	-	-	-
Horiz. %	54.43%	74.11%	100.00%	-	-	-	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	139,143	130,118	116,295	103,094	94,796	85,899	88,228	7.88%
YoY %	6.94%	11.89%	12.80%	8.75%	10.36%	-2.64%	-	-
Horiz. %	157.71%	147.48%	131.81%	116.85%	107.44%	97.36%	100.00%	-
NOSH	175,470	175,470	170,520	175,033	180,909	118,809	120,202	6.50%
YoY %	0.00%	2.90%	-2.58%	-3.25%	52.27%	-1.16%	-	-
Horiz. %	145.98%	145.98%	141.86%	145.62%	150.50%	98.84%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	20.12%	16.78%	4.30%	6.56%	0.64%	1.96%	3.49%	-
YoY %	19.90%	290.23%	-34.45%	925.00%	-67.35%	-43.84%	-	-
Horiz. %	576.50%	480.80%	123.21%	187.97%	18.34%	56.16%	100.00%	-
ROE	8.49%	5.28%	1.41%	2.53%	0.21%	0.58%	1.35%	-
YoY %	60.80%	274.47%	-44.27%	1,104.76%	-63.79%	-57.04%	-	-
Horiz. %	628.89%	391.11%	104.44%	187.41%	15.56%	42.96%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	35.85	24.56	22.32	22.71	17.23	21.39	28.38	3.96%
YoY %	45.97%	10.04%	-1.72%	31.80%	-19.45%	-24.63%	-	-
Horiz. %	126.32%	86.54%	78.65%	80.02%	60.71%	75.37%	100.00%	-
EPS	7.20	4.10	0.96	1.49	0.11	0.42	0.99	39.17%
YoY %	75.61%	327.08%	-35.57%	1,254.55%	-73.81%	-57.58%	-	-
Horiz. %	727.27%	414.14%	96.97%	150.51%	11.11%	42.42%	100.00%	-
DPS	4.50	3.50	1.10	0.00	0.00	0.00	0.00	-
YoY %	28.57%	218.18%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	409.09%	318.18%	100.00%	-	-	-	-	-
NAPS	0.85	0.78	0.682	0.589	0.524	0.723	0.734	2.47%
YoY %	8.97%	14.37%	15.79%	12.40%	-27.52%	-1.50%	-	-
Horiz. %	115.80%	106.27%	92.92%	80.25%	71.39%	98.50%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 175,033
RPS	10.76	7.51	6.98	7.29	5.71	4.66	6.25	9.47%
YoY %	43.28%	7.59%	-4.25%	27.67%	22.53%	-25.44%	-	-
Horiz. %	172.16%	120.16%	111.68%	116.64%	91.36%	74.56%	100.00%	-
EPS	2.16	1.26	0.30	0.48	0.04	0.09	0.22	46.30%
YoY %	71.43%	320.00%	-37.50%	1,100.00%	-55.56%	-59.09%	-	-
Horiz. %	981.82%	572.73%	136.36%	218.18%	18.18%	40.91%	100.00%	-
DPS	1.35	1.07	0.34	0.00	0.00	0.00	0.00	-
YoY %	26.17%	214.71%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	397.06%	314.71%	100.00%	-	-	-	-	-
NAPS	0.255	0.2385	0.2131	0.1889	0.1737	0.1574	0.1617	7.88%
YoY %	6.92%	11.92%	12.81%	8.75%	10.36%	-2.66%	-	-
Horiz. %	157.70%	147.50%	131.79%	116.82%	107.42%	97.34%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	1.00	1.41	0.63	0.285	0.235	0.205	0.29	-
P/RPS	2.79	5.74	2.82	1.25	1.36	0.96	1.02	18.24%
YoY %	-51.39%	103.55%	125.60%	-8.09%	41.67%	-5.88%	-	-
Horiz. %	273.53%	562.75%	276.47%	122.55%	133.33%	94.12%	100.00%	-
P/EPS	13.86	34.21	65.63	19.13	213.64	48.81	29.29	-11.71%
YoY %	-59.49%	-47.87%	243.07%	-91.05%	337.70%	66.64%	-	-
Horiz. %	47.32%	116.80%	224.07%	65.31%	729.40%	166.64%	100.00%	-
EY	7.21	2.92	1.52	5.23	0.47	2.05	3.41	13.28%
YoY %	146.92%	92.11%	-70.94%	1,012.77%	-77.07%	-39.88%	-	-
Horiz. %	211.44%	85.63%	44.57%	153.37%	13.78%	60.12%	100.00%	-
DY	4.50	2.48	1.75	0.00	0.00	0.00	0.00	-
YoY %	81.45%	41.71%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	257.14%	141.71%	100.00%	-	-	-	-	-
P/NAPS	1.18	1.81	0.92	0.48	0.45	0.28	0.40	19.74%
YoY %	-34.81%	96.74%	91.67%	6.67%	60.71%	-30.00%	-	-
Horiz. %	295.00%	452.50%	230.00%	120.00%	112.50%	70.00%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	07/08/18	28/08/17	29/08/16	27/08/15	27/08/14	27/08/13	28/08/12	-
Price	1.62	1.48	0.60	0.275	0.265	0.185	0.27	-
P/RPS	4.52	6.03	2.69	1.21	1.54	0.86	0.95	29.67%
YoY %	-25.04%	124.16%	122.31%	-21.43%	79.07%	-9.47%	-	-
Horiz. %	475.79%	634.74%	283.16%	127.37%	162.11%	90.53%	100.00%	-
P/EPS	22.45	35.91	62.50	18.46	240.91	44.05	27.27	-3.18%
YoY %	-37.48%	-42.54%	238.57%	-92.34%	446.90%	61.53%	-	-
Horiz. %	82.32%	131.68%	229.19%	67.69%	883.43%	161.53%	100.00%	-
EY	4.45	2.79	1.60	5.42	0.42	2.27	3.67	3.26%
YoY %	59.50%	74.37%	-70.48%	1,190.48%	-81.50%	-38.15%	-	-
Horiz. %	121.25%	76.02%	43.60%	147.68%	11.44%	61.85%	100.00%	-
DY	2.78	2.36	1.83	0.00	0.00	0.00	0.00	-
YoY %	17.80%	28.96%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	151.91%	128.96%	100.00%	-	-	-	-	-
P/NAPS	1.91	1.90	0.88	0.47	0.51	0.26	0.37	31.44%
YoY %	0.53%	115.91%	87.23%	-7.84%	96.15%	-29.73%	-	-
Horiz. %	516.22%	513.51%	237.84%	127.03%	137.84%	70.27%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos