[DUFU] YoY Quarter Result on 31-Mar-2018 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -10.4%
YoY- -8.74%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 79,501 62,948 49,351 52,761 46,391 41,027 34,958 14.66%
PBT 25,812 18,690 5,807 7,631 8,216 5,331 212 122.46%
Tax -6,293 -4,652 -1,761 -1,868 -1,901 -764 335 -
NP 19,519 14,038 4,046 5,763 6,315 4,567 547 81.34%
-
NP to SH 19,519 14,144 4,174 5,763 6,315 4,567 547 81.34%
-
Tax Rate 24.38% 24.89% 30.33% 24.48% 23.14% 14.33% -158.02% -
Total Cost 59,982 48,910 45,305 46,998 40,076 36,460 34,411 9.69%
-
Net Worth 276,328 233,241 178,195 135,398 130,118 109,608 100,577 18.32%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 276,328 233,241 178,195 135,398 130,118 109,608 100,577 18.32%
NOSH 535,166 263,205 263,205 175,470 175,470 175,653 176,451 20.29%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 24.55% 22.30% 8.20% 10.92% 13.61% 11.13% 1.56% -
ROE 7.06% 6.06% 2.34% 4.26% 4.85% 4.17% 0.54% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 15.25 24.56 20.22 31.95 27.81 23.36 19.81 -4.26%
EPS 3.70 5.50 1.70 3.50 3.80 2.60 0.31 51.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.91 0.73 0.82 0.78 0.624 0.57 -1.20%
Adjusted Per Share Value based on latest NOSH - 175,470
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 14.60 11.56 9.06 9.69 8.52 7.54 6.42 14.66%
EPS 3.59 2.60 0.77 1.06 1.16 0.84 0.10 81.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5075 0.4284 0.3273 0.2487 0.239 0.2013 0.1847 18.32%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 3.80 3.29 1.69 1.07 1.10 0.49 0.375 -
P/RPS 24.92 13.40 8.36 3.35 3.96 2.10 1.89 53.64%
P/EPS 101.50 59.62 98.83 30.66 29.06 18.85 120.97 -2.87%
EY 0.99 1.68 1.01 3.26 3.44 5.31 0.83 2.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.17 3.62 2.32 1.30 1.41 0.79 0.66 48.76%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 05/05/21 05/05/20 07/05/19 22/05/18 24/05/17 19/05/16 28/05/15 -
Price 4.29 4.02 1.70 1.13 1.56 0.55 0.37 -
P/RPS 28.13 16.37 8.41 3.54 5.61 2.35 1.87 57.05%
P/EPS 114.59 72.85 99.42 32.38 41.21 21.15 119.35 -0.67%
EY 0.87 1.37 1.01 3.09 2.43 4.73 0.84 0.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.09 4.42 2.33 1.38 2.00 0.88 0.65 52.17%

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