[DUFU] YoY 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- 104.93%
YoY- 71.76%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 88,221 73,410 53,315 58,691 40,970 38,065 39,752 14.19%
PBT 20,289 12,937 13,496 15,181 9,223 2,773 2,828 38.83%
Tax -4,369 -3,124 -3,131 -3,371 -2,347 -1,136 -220 64.48%
NP 15,920 9,813 10,365 11,810 6,876 1,637 2,608 35.15%
-
NP to SH 15,920 9,897 10,461 11,810 6,876 1,637 2,608 35.15%
-
Tax Rate 21.53% 24.15% 23.20% 22.21% 25.45% 40.97% 7.78% -
Total Cost 72,301 63,597 42,950 46,881 34,094 36,428 37,144 11.72%
-
Net Worth 276,328 225,551 181,166 139,143 130,118 116,295 103,094 17.84%
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 1,875 - -
Div Payout % 122.81% 155.39% 59.31% 62.37% 84.91% 114.58% - -
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 276,328 225,551 181,166 139,143 130,118 116,295 103,094 17.84%
NOSH 535,166 263,205 263,205 175,470 175,470 170,520 175,033 20.45%
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 18.05% 13.37% 19.44% 20.12% 16.78% 4.30% 6.56% -
ROE 5.76% 4.39% 5.77% 8.49% 5.28% 1.41% 2.53% -
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 16.92 28.64 21.48 35.85 24.56 22.32 22.71 -4.78%
EPS 3.10 3.90 4.20 7.20 4.10 0.96 1.49 12.97%
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 16.15 13.44 9.76 10.74 7.50 6.97 7.28 14.18%
EPS 2.91 1.81 1.91 2.16 1.26 0.30 0.48 34.99%
DPS 3.58 2.81 1.14 1.35 1.07 0.34 0.00 -
NAPS 0.5057 0.4128 0.3316 0.2547 0.2381 0.2128 0.1887 17.83%
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 26.83 16.93 7.26 2.79 5.74 2.82 1.25 66.62%
P/EPS 148.68 125.60 37.01 13.86 34.21 65.63 19.13 40.69%
EY 0.67 0.80 2.70 7.21 2.92 1.52 5.23 -28.97%
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 26.36 12.99 8.75 4.52 6.03 2.69 1.21 67.04%
P/EPS 146.06 96.34 44.60 22.45 35.91 62.50 18.46 41.11%
EY 0.68 1.04 2.24 4.45 2.79 1.60 5.42 -29.22%
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