[DUFU] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 33.15%
YoY- 241.27%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 205,303 178,579 182,653 152,618 108,930 104,838 118,811 9.53%
PBT 38,158 44,672 21,045 10,554 -7,004 -2,976 -4,175 -
Tax -7,735 -10,573 -7,054 -877 154 -407 1,075 -
NP 30,423 34,099 13,991 9,677 -6,850 -3,383 -3,100 -
-
NP to SH 30,423 34,099 13,991 9,677 -6,850 -3,383 -3,100 -
-
Tax Rate 20.27% 23.67% 33.52% 8.31% - - - -
Total Cost 174,880 144,480 168,662 142,941 115,780 108,221 121,911 6.19%
-
Net Worth 139,143 130,118 0 103,094 94,796 85,899 88,228 7.88%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 10,702 7,520 5,399 - - - - -
Div Payout % 35.18% 22.06% 38.59% - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 139,143 130,118 0 103,094 94,796 85,899 88,228 7.88%
NOSH 175,470 175,470 170,520 175,033 180,909 118,809 120,202 6.50%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 14.82% 19.09% 7.66% 6.34% -6.29% -3.23% -2.61% -
ROE 21.86% 26.21% 0.00% 9.39% -7.23% -3.94% -3.51% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 125.42 107.05 107.11 87.19 60.21 88.24 98.84 4.04%
EPS 18.58 20.44 8.20 5.53 -3.79 -2.85 -2.58 -
DPS 6.50 4.51 3.17 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.78 0.00 0.589 0.524 0.723 0.734 2.47%
Adjusted Per Share Value based on latest NOSH - 175,033
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 37.63 32.73 33.48 27.97 19.96 19.21 21.77 9.54%
EPS 5.58 6.25 2.56 1.77 -1.26 -0.62 -0.57 -
DPS 1.96 1.38 0.99 0.00 0.00 0.00 0.00 -
NAPS 0.255 0.2385 0.00 0.1889 0.1737 0.1574 0.1617 7.88%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.00 1.41 0.63 0.285 0.235 0.205 0.29 -
P/RPS 0.80 1.32 0.59 0.33 0.39 0.23 0.29 18.41%
P/EPS 5.38 6.90 7.68 5.15 -6.21 -7.20 -11.24 -
EY 18.58 14.50 13.02 19.40 -16.11 -13.89 -8.89 -
DY 6.50 3.20 5.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.81 0.00 0.48 0.45 0.28 0.40 19.74%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 07/08/18 28/08/17 29/08/16 27/08/15 27/08/14 27/08/13 28/08/12 -
Price 1.62 1.48 0.60 0.275 0.265 0.185 0.27 -
P/RPS 1.29 1.38 0.56 0.32 0.44 0.21 0.27 29.76%
P/EPS 8.72 7.24 7.31 4.97 -7.00 -6.50 -10.47 -
EY 11.47 13.81 13.67 20.10 -14.29 -15.39 -9.55 -
DY 4.01 3.05 5.28 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.90 0.00 0.47 0.51 0.26 0.37 31.44%

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