[DUFU] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
09-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 63.62%
YoY- 201.09%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 90,989 75,953 67,632 66,895 43,534 43,500 47,979 11.24%
PBT 25,435 16,829 16,834 23,829 8,236 7,361 6,289 26.19%
Tax -5,185 -4,023 -2,125 -4,517 -1,818 -1,656 -1,673 20.72%
NP 20,250 12,806 14,709 19,312 6,418 5,705 4,616 27.91%
-
NP to SH 20,250 12,856 14,779 19,324 6,418 5,705 4,616 27.91%
-
Tax Rate 20.39% 23.91% 12.62% 18.96% 22.07% 22.50% 26.60% -
Total Cost 70,739 63,147 52,923 47,583 37,116 37,795 43,363 8.49%
-
Net Worth 289,837 238,849 197,357 162,736 133,454 118,260 109,169 17.65%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 10,539 6,490 5,126 4,068 3,336 1,682 - -
Div Payout % 52.05% 50.49% 34.69% 21.05% 51.98% 29.49% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 289,837 238,849 197,357 162,736 133,454 118,260 109,169 17.65%
NOSH 541,000 534,944 263,205 175,470 175,470 175,470 175,513 20.61%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 22.26% 16.86% 21.75% 28.87% 14.74% 13.11% 9.62% -
ROE 6.99% 5.38% 7.49% 11.87% 4.81% 4.82% 4.23% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 17.27 14.63 26.39 41.11 26.10 25.86 27.34 -7.36%
EPS 3.80 2.50 5.80 11.90 3.80 3.39 2.63 6.31%
DPS 2.00 1.25 2.00 2.50 2.00 1.00 0.00 -
NAPS 0.55 0.46 0.77 1.00 0.80 0.703 0.622 -2.02%
Adjusted Per Share Value based on latest NOSH - 175,470
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 16.71 13.95 12.42 12.29 8.00 7.99 8.81 11.24%
EPS 3.72 2.36 2.71 3.55 1.18 1.05 0.85 27.86%
DPS 1.94 1.19 0.94 0.75 0.61 0.31 0.00 -
NAPS 0.5324 0.4387 0.3625 0.2989 0.2451 0.2172 0.2005 17.65%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 4.22 3.27 2.72 2.62 1.35 0.61 0.305 -
P/RPS 24.44 22.35 10.31 6.37 5.17 2.36 1.12 67.08%
P/EPS 109.82 132.07 47.17 22.06 35.09 17.99 11.60 45.39%
EY 0.91 0.76 2.12 4.53 2.85 5.56 8.62 -31.22%
DY 0.47 0.38 0.74 0.95 1.48 1.64 0.00 -
P/NAPS 7.67 7.11 3.53 2.62 1.69 0.87 0.49 58.09%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 02/11/21 02/11/20 05/11/19 09/11/18 27/11/17 17/11/16 23/11/15 -
Price 4.42 3.20 2.83 3.01 1.35 0.595 0.40 -
P/RPS 25.60 21.88 10.73 7.32 5.17 2.30 1.46 61.11%
P/EPS 115.02 129.24 49.08 25.35 35.09 17.54 15.21 40.05%
EY 0.87 0.77 2.04 3.94 2.85 5.70 6.58 -28.60%
DY 0.45 0.39 0.71 0.83 1.48 1.68 0.00 -
P/NAPS 8.04 6.96 3.68 3.01 1.69 0.85 0.64 52.40%

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