[DUFU] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -6.49%
YoY- 44.58%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 232,665 205,303 178,579 182,653 152,618 108,930 104,838 14.20%
PBT 61,557 38,158 44,672 21,045 10,554 -7,004 -2,976 -
Tax -12,893 -7,735 -10,573 -7,054 -877 154 -407 77.83%
NP 48,664 30,423 34,099 13,991 9,677 -6,850 -3,383 -
-
NP to SH 48,917 30,423 34,099 13,991 9,677 -6,850 -3,383 -
-
Tax Rate 20.94% 20.27% 23.67% 33.52% 8.31% - - -
Total Cost 184,001 174,880 144,480 168,662 142,941 115,780 108,221 9.24%
-
Net Worth 181,166 139,143 130,118 0 103,094 94,796 85,899 13.23%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 10,272 10,702 7,520 5,399 - - - -
Div Payout % 21.00% 35.18% 22.06% 38.59% - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 181,166 139,143 130,118 0 103,094 94,796 85,899 13.23%
NOSH 263,205 175,470 175,470 170,520 175,033 180,909 118,809 14.16%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 20.92% 14.82% 19.09% 7.66% 6.34% -6.29% -3.23% -
ROE 27.00% 21.86% 26.21% 0.00% 9.39% -7.23% -3.94% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 93.75 125.42 107.05 107.11 87.19 60.21 88.24 1.01%
EPS 19.71 18.58 20.44 8.20 5.53 -3.79 -2.85 -
DPS 4.14 6.50 4.51 3.17 0.00 0.00 0.00 -
NAPS 0.73 0.85 0.78 0.00 0.589 0.524 0.723 0.16%
Adjusted Per Share Value based on latest NOSH - 170,520
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 42.58 37.57 32.68 33.43 27.93 19.94 19.19 14.19%
EPS 8.95 5.57 6.24 2.56 1.77 -1.25 -0.62 -
DPS 1.88 1.96 1.38 0.99 0.00 0.00 0.00 -
NAPS 0.3316 0.2547 0.2381 0.00 0.1887 0.1735 0.1572 13.24%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.56 1.00 1.41 0.63 0.285 0.235 0.205 -
P/RPS 1.66 0.80 1.32 0.59 0.33 0.39 0.23 38.99%
P/EPS 7.91 5.38 6.90 7.68 5.15 -6.21 -7.20 -
EY 12.64 18.58 14.50 13.02 19.40 -16.11 -13.89 -
DY 2.65 6.50 3.20 5.03 0.00 0.00 0.00 -
P/NAPS 2.14 1.18 1.81 0.00 0.48 0.45 0.28 40.32%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 07/08/19 07/08/18 28/08/17 29/08/16 27/08/15 27/08/14 27/08/13 -
Price 1.88 1.62 1.48 0.60 0.275 0.265 0.185 -
P/RPS 2.01 1.29 1.38 0.56 0.32 0.44 0.21 45.68%
P/EPS 9.54 8.72 7.24 7.31 4.97 -7.00 -6.50 -
EY 10.48 11.47 13.81 13.67 20.10 -14.29 -15.39 -
DY 2.20 4.01 3.05 5.28 0.00 0.00 0.00 -
P/NAPS 2.58 1.91 1.90 0.00 0.47 0.51 0.26 46.56%

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