[DUFU] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
07-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 19.36%
YoY- -10.78%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 329,362 282,814 232,665 205,303 178,579 182,653 152,618 13.66%
PBT 83,749 66,090 61,557 38,158 44,672 21,045 10,554 41.18%
Tax -20,592 -12,546 -12,893 -7,735 -10,573 -7,054 -877 69.13%
NP 63,157 53,544 48,664 30,423 34,099 13,991 9,677 36.66%
-
NP to SH 63,207 53,927 48,917 30,423 34,099 13,991 9,677 36.68%
-
Tax Rate 24.59% 18.98% 20.94% 20.27% 23.67% 33.52% 8.31% -
Total Cost 266,205 229,270 184,001 174,880 144,480 168,662 142,941 10.90%
-
Net Worth 276,328 225,551 181,166 139,143 130,118 0 103,094 17.84%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 26,042 20,504 10,272 10,702 7,520 5,399 - -
Div Payout % 41.20% 38.02% 21.00% 35.18% 22.06% 38.59% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 276,328 225,551 181,166 139,143 130,118 0 103,094 17.84%
NOSH 535,166 263,205 263,205 175,470 175,470 170,520 175,033 20.45%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 19.18% 18.93% 20.92% 14.82% 19.09% 7.66% 6.34% -
ROE 22.87% 23.91% 27.00% 21.86% 26.21% 0.00% 9.39% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 63.17 110.34 93.75 125.42 107.05 107.11 87.19 -5.22%
EPS 12.12 21.04 19.71 18.58 20.44 8.20 5.53 13.95%
DPS 5.00 8.00 4.14 6.50 4.51 3.17 0.00 -
NAPS 0.53 0.88 0.73 0.85 0.78 0.00 0.589 -1.74%
Adjusted Per Share Value based on latest NOSH - 175,470
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 60.36 51.83 42.64 37.63 32.73 33.48 27.97 13.66%
EPS 11.58 9.88 8.97 5.58 6.25 2.56 1.77 36.71%
DPS 4.77 3.76 1.88 1.96 1.38 0.99 0.00 -
NAPS 0.5064 0.4134 0.332 0.255 0.2385 0.00 0.1889 17.84%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 4.54 4.85 1.56 1.00 1.41 0.63 0.285 -
P/RPS 7.19 4.40 1.66 0.80 1.32 0.59 0.33 67.04%
P/EPS 37.45 23.05 7.91 5.38 6.90 7.68 5.15 39.14%
EY 2.67 4.34 12.64 18.58 14.50 13.02 19.40 -28.12%
DY 1.10 1.65 2.65 6.50 3.20 5.03 0.00 -
P/NAPS 8.57 5.51 2.14 1.18 1.81 0.00 0.48 61.59%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 03/08/21 04/08/20 07/08/19 07/08/18 28/08/17 29/08/16 27/08/15 -
Price 4.46 3.72 1.88 1.62 1.48 0.60 0.275 -
P/RPS 7.06 3.37 2.01 1.29 1.38 0.56 0.32 67.39%
P/EPS 36.79 17.68 9.54 8.72 7.24 7.31 4.97 39.56%
EY 2.72 5.66 10.48 11.47 13.81 13.67 20.10 -28.32%
DY 1.12 2.15 2.20 4.01 3.05 5.28 0.00 -
P/NAPS 8.42 4.23 2.58 1.91 1.90 0.00 0.47 61.68%

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