[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

DUFU's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Quarter Result
Revenue	88,221	73,410	53,315	58,691	40,970	38,065	39,752	14.19%
YoY %	20.18%	37.69%	-9.16%	43.25%	7.63%	-4.24%	-	-
Horiz. %	221.93%	184.67%	134.12%	147.64%	103.06%	95.76%	100.00%	-
PBT	20,289	12,937	13,496	15,181	9,223	2,773	2,828	38.83%
YoY %	56.83%	-4.14%	-11.10%	64.60%	232.60%	-1.94%	-	-
Horiz. %	717.43%	457.46%	477.23%	536.81%	326.13%	98.06%	100.00%	-
Tax	-4,369	-3,124	-3,131	-3,371	-2,347	-1,136	-220	64.48%
YoY %	-39.85%	0.22%	7.12%	-43.63%	-106.60%	-416.36%	-	-
Horiz. %	1,985.91%	1,420.00%	1,423.18%	1,532.27%	1,066.82%	516.36%	100.00%	-
NP	15,920	9,813	10,365	11,810	6,876	1,637	2,608	35.15%
YoY %	62.23%	-5.33%	-12.24%	71.76%	320.04%	-37.23%	-	-
Horiz. %	610.43%	376.27%	397.43%	452.84%	263.65%	62.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,920	9,897	10,461	11,810	6,876	1,637	2,608	35.15%
YoY %	60.86%	-5.39%	-11.42%	71.76%	320.04%	-37.23%	-	-
Horiz. %	610.43%	379.49%	401.11%	452.84%	263.65%	62.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.53%	24.15%	23.20%	22.21%	25.45%	40.97%	7.78%	-
YoY %	-10.85%	4.09%	4.46%	-12.73%	-37.88%	426.61%	-	-
Horiz. %	276.74%	310.41%	298.20%	285.48%	327.12%	526.61%	100.00%	-
Total Cost	72,301	63,597	42,950	46,881	34,094	36,428	37,144	11.72%
YoY %	13.69%	48.07%	-8.39%	37.51%	-6.41%	-1.93%	-	-
Horiz. %	194.65%	171.22%	115.63%	126.21%	91.79%	98.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	276,328	225,551	181,166	139,143	130,118	116,295	103,094	17.84%
YoY %	22.51%	24.50%	30.20%	6.94%	11.89%	12.80%	-	-
Horiz. %	268.03%	218.78%	175.73%	134.97%	126.21%	112.80%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	19,551	15,378	6,204	7,366	5,838	1,875	-	-
YoY %	27.14%	147.87%	-15.78%	26.17%	211.36%	0.00%	-	-
Horiz. %	1,042.72%	820.16%	330.88%	392.85%	311.36%	100.00%	-	-
Div Payout %	122.81%	155.39%	59.31%	62.37%	84.91%	114.58%	-	-
YoY %	-20.97%	162.00%	-4.91%	-26.55%	-25.89%	0.00%	-	-
Horiz. %	107.18%	135.62%	51.76%	54.43%	74.11%	100.00%	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	276,328	225,551	181,166	139,143	130,118	116,295	103,094	17.84%
YoY %	22.51%	24.50%	30.20%	6.94%	11.89%	12.80%	-	-
Horiz. %	268.03%	218.78%	175.73%	134.97%	126.21%	112.80%	100.00%	-
NOSH	535,166	263,205	263,205	175,470	175,470	170,520	175,033	20.45%
YoY %	103.33%	0.00%	50.00%	0.00%	2.90%	-2.58%	-	-
Horiz. %	305.75%	150.37%	150.37%	100.25%	100.25%	97.42%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	18.05%	13.37%	19.44%	20.12%	16.78%	4.30%	6.56%	-
YoY %	35.00%	-31.22%	-3.38%	19.90%	290.23%	-34.45%	-	-
Horiz. %	275.15%	203.81%	296.34%	306.71%	255.79%	65.55%	100.00%	-
ROE	5.76%	4.39%	5.77%	8.49%	5.28%	1.41%	2.53%	-
YoY %	31.21%	-23.92%	-32.04%	60.80%	274.47%	-44.27%	-	-
Horiz. %	227.67%	173.52%	228.06%	335.57%	208.70%	55.73%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	16.92	28.64	21.48	35.85	24.56	22.32	22.71	-4.78%
YoY %	-40.92%	33.33%	-40.08%	45.97%	10.04%	-1.72%	-	-
Horiz. %	74.50%	126.11%	94.58%	157.86%	108.15%	98.28%	100.00%	-
EPS	3.10	3.90	4.20	7.20	4.10	0.96	1.49	12.97%
YoY %	-20.51%	-7.14%	-41.67%	75.61%	327.08%	-35.57%	-	-
Horiz. %	208.05%	261.74%	281.88%	483.22%	275.17%	64.43%	100.00%	-
DPS	3.75	6.00	2.50	4.50	3.50	1.10	0.00	-
YoY %	-37.50%	140.00%	-44.44%	28.57%	218.18%	0.00%	-	-
Horiz. %	340.91%	545.45%	227.27%	409.09%	318.18%	100.00%	-	-
NAPS	0.53	0.88	0.73	0.85	0.78	0.682	0.589	-1.74%
YoY %	-39.77%	20.55%	-14.12%	8.97%	14.37%	15.79%	-	-
Horiz. %	89.98%	149.41%	123.94%	144.31%	132.43%	115.79%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 175,470
RPS	16.17	13.45	9.77	10.76	7.51	6.98	7.29	14.18%
YoY %	20.22%	37.67%	-9.20%	43.28%	7.59%	-4.25%	-	-
Horiz. %	221.81%	184.50%	134.02%	147.60%	103.02%	95.75%	100.00%	-
EPS	2.92	1.81	1.92	2.16	1.26	0.30	0.48	35.07%
YoY %	61.33%	-5.73%	-11.11%	71.43%	320.00%	-37.50%	-	-
Horiz. %	608.33%	377.08%	400.00%	450.00%	262.50%	62.50%	100.00%	-
DPS	3.58	2.82	1.14	1.35	1.07	0.34	0.00	-
YoY %	26.95%	147.37%	-15.56%	26.17%	214.71%	0.00%	-	-
Horiz. %	1,052.94%	829.41%	335.29%	397.06%	314.71%	100.00%	-	-
NAPS	0.5064	0.4134	0.332	0.255	0.2385	0.2131	0.1889	17.84%
YoY %	22.50%	24.52%	30.20%	6.92%	11.92%	12.81%	-	-
Horiz. %	268.08%	218.85%	175.75%	134.99%	126.26%	112.81%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	58.48%	133.20%	160.22%	-51.39%	103.55%	125.60%	-	-
Horiz. %	2,146.40%	1,354.40%	580.80%	223.20%	459.20%	225.60%	100.00%	-
P/EPS	148.68	125.60	37.01	13.86	34.21	65.63	19.13	40.69%
YoY %	18.38%	239.37%	167.03%	-59.49%	-47.87%	243.07%	-	-
Horiz. %	777.21%	656.56%	193.47%	72.45%	178.83%	343.07%	100.00%	-
EY	0.67	0.80	2.70	7.21	2.92	1.52	5.23	-28.97%
YoY %	-16.25%	-70.37%	-62.55%	146.92%	92.11%	-70.94%	-	-
Horiz. %	12.81%	15.30%	51.63%	137.86%	55.83%	29.06%	100.00%	-
DY	0.83	1.24	1.60	4.50	2.48	1.75	0.00	-
YoY %	-33.06%	-22.50%	-64.44%	81.45%	41.71%	0.00%	-	-
Horiz. %	47.43%	70.86%	91.43%	257.14%	141.71%	100.00%	-	-
P/NAPS	8.57	5.51	2.14	1.18	1.81	0.92	0.48	61.59%
YoY %	55.54%	157.48%	81.36%	-34.81%	96.74%	91.67%	-	-
Horiz. %	1,785.42%	1,147.92%	445.83%	245.83%	377.08%	191.67%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
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%
YoY %	102.93%	48.46%	93.58%	-25.04%	124.16%	122.31%	-	-
Horiz. %	2,178.51%	1,073.55%	723.14%	373.55%	498.35%	222.31%	100.00%	-
P/EPS	146.06	96.34	44.60	22.45	35.91	62.50	18.46	41.11%
YoY %	51.61%	116.01%	98.66%	-37.48%	-42.54%	238.57%	-	-
Horiz. %	791.22%	521.89%	241.60%	121.61%	194.53%	338.57%	100.00%	-
EY	0.68	1.04	2.24	4.45	2.79	1.60	5.42	-29.22%
YoY %	-34.62%	-53.57%	-49.66%	59.50%	74.37%	-70.48%	-	-
Horiz. %	12.55%	19.19%	41.33%	82.10%	51.48%	29.52%	100.00%	-
DY	0.84	1.61	1.33	2.78	2.36	1.83	0.00	-
YoY %	-47.83%	21.05%	-52.16%	17.80%	28.96%	0.00%	-	-
Horiz. %	45.90%	87.98%	72.68%	151.91%	128.96%	100.00%	-	-
P/NAPS	8.42	4.23	2.58	1.91	1.90	0.88	0.47	61.68%
YoY %	99.05%	63.95%	35.08%	0.53%	115.91%	87.23%	-	-
Horiz. %	1,791.49%	900.00%	548.94%	406.38%	404.26%	187.23%	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