[DUFU] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -22.59%
YoY- 132.56%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 94,026 85,687 78,824 63,104 50,317 47,718 53,753 9.75%
PBT 22,433 20,819 17,629 18,425 7,110 19,636 6,652 22.43%
Tax -4,436 -5,907 -2,645 -3,484 -678 -4,669 -3,481 4.11%
NP 17,997 14,912 14,984 14,941 6,432 14,967 3,171 33.52%
-
NP to SH 17,997 14,912 15,107 14,958 6,432 14,967 3,171 33.52%
-
Tax Rate 19.77% 28.37% 15.00% 18.91% 9.54% 23.78% 52.33% -
Total Cost 76,029 70,775 63,840 48,163 43,885 32,751 50,582 7.02%
-
Net Worth 311,725 255,473 215,299 178,337 131,768 125,058 115,917 17.90%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - 3,523 -
Div Payout % - - - - - - 111.11% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 311,725 255,473 215,299 178,337 131,768 125,058 115,917 17.90%
NOSH 542,511 535,166 263,205 263,205 175,470 175,470 176,166 20.59%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 19.14% 17.40% 19.01% 23.68% 12.78% 31.37% 5.90% -
ROE 5.77% 5.84% 7.02% 8.39% 4.88% 11.97% 2.74% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 17.80 16.43 30.75 25.12 30.17 27.85 30.51 -8.58%
EPS 3.40 2.90 5.90 6.00 3.90 8.70 1.80 11.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.59 0.49 0.84 0.71 0.79 0.73 0.658 -1.79%
Adjusted Per Share Value based on latest NOSH - 263,205
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 17.27 15.74 14.48 11.59 9.24 8.76 9.87 9.76%
EPS 3.31 2.74 2.77 2.75 1.18 2.75 0.58 33.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.65 -
NAPS 0.5726 0.4692 0.3954 0.3276 0.242 0.2297 0.2129 17.90%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 4.29 3.26 3.24 2.06 1.17 0.685 0.49 -
P/RPS 24.11 19.84 10.54 8.20 3.88 2.46 1.61 56.93%
P/EPS 125.94 113.98 54.97 34.59 30.34 7.84 27.22 29.05%
EY 0.79 0.88 1.82 2.89 3.30 12.75 3.67 -22.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.08 -
P/NAPS 7.27 6.65 3.86 2.90 1.48 0.94 0.74 46.29%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 26/02/21 26/02/20 26/02/19 28/02/18 28/02/17 26/02/16 -
Price 2.85 4.05 4.76 1.63 1.14 0.87 0.545 -
P/RPS 16.01 24.64 15.48 6.49 3.78 3.12 1.79 44.02%
P/EPS 83.67 141.60 80.76 27.37 29.56 9.96 30.28 18.44%
EY 1.20 0.71 1.24 3.65 3.38 10.04 3.30 -15.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.67 -
P/NAPS 4.83 8.27 5.67 2.30 1.44 1.19 0.83 34.07%

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