[DUFU] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 162.35%
YoY- 372.0%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 78,824 63,104 50,317 47,718 53,753 43,116 25,782 20.46%
PBT 17,629 18,425 7,110 19,636 6,652 140 -4,726 -
Tax -2,645 -3,484 -678 -4,669 -3,481 -870 229 -
NP 14,984 14,941 6,432 14,967 3,171 -730 -4,497 -
-
NP to SH 15,107 14,958 6,432 14,967 3,171 -730 -4,497 -
-
Tax Rate 15.00% 18.91% 9.54% 23.78% 52.33% 621.43% - -
Total Cost 63,840 48,163 43,885 32,751 50,582 43,846 30,279 13.23%
-
Net Worth 215,299 178,337 131,768 125,058 115,917 99,778 76,463 18.82%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - 3,523 - - -
Div Payout % - - - - 111.11% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 215,299 178,337 131,768 125,058 115,917 99,778 76,463 18.82%
NOSH 263,205 263,205 175,470 175,470 176,166 175,666 146,482 10.25%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 19.01% 23.68% 12.78% 31.37% 5.90% -1.69% -17.44% -
ROE 7.02% 8.39% 4.88% 11.97% 2.74% -0.73% -5.88% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 30.75 25.12 30.17 27.85 30.51 24.54 17.60 9.74%
EPS 5.90 6.00 3.90 8.70 1.80 -0.41 -3.07 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.84 0.71 0.79 0.73 0.658 0.568 0.522 8.24%
Adjusted Per Share Value based on latest NOSH - 175,470
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 14.45 11.57 9.22 8.75 9.85 7.90 4.73 20.44%
EPS 2.77 2.74 1.18 2.74 0.58 -0.13 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.65 0.00 0.00 -
NAPS 0.3946 0.3268 0.2415 0.2292 0.2124 0.1829 0.1401 18.82%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 3.24 2.06 1.17 0.685 0.49 0.265 0.20 -
P/RPS 10.54 8.20 3.88 2.46 1.61 1.08 1.14 44.84%
P/EPS 54.97 34.59 30.34 7.84 27.22 -63.77 -6.51 -
EY 1.82 2.89 3.30 12.75 3.67 -1.57 -15.35 -
DY 0.00 0.00 0.00 0.00 4.08 0.00 0.00 -
P/NAPS 3.86 2.90 1.48 0.94 0.74 0.47 0.38 47.13%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 28/02/18 28/02/17 26/02/16 27/02/15 28/02/14 -
Price 4.76 1.63 1.14 0.87 0.545 0.335 0.19 -
P/RPS 15.48 6.49 3.78 3.12 1.79 1.36 1.08 55.82%
P/EPS 80.76 27.37 29.56 9.96 30.28 -80.61 -6.19 -
EY 1.24 3.65 3.38 10.04 3.30 -1.24 -16.16 -
DY 0.00 0.00 0.00 0.00 3.67 0.00 0.00 -
P/NAPS 5.67 2.30 1.44 1.19 0.83 0.59 0.36 58.29%

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