[DUFU] YoY TTM Result on 30-Sep-2018 [#3]

Stock

[DUFU] DUFU TECHNOLOGY CORP. BHD

Announcement Date

09-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 42.42%

YoY- 24.47%

Quarter Report

DUFU's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
TTM Result
Revenue	344,398	291,135	233,402	228,664	178,613	178,174	165,805	12.94%
YoY %	18.29%	24.74%	2.07%	28.02%	0.25%	7.46%	-	-
Horiz. %	207.71%	175.59%	140.77%	137.91%	107.72%	107.46%	100.00%	-
PBT	92,355	66,085	54,562	53,751	45,547	22,117	9,469	46.11%
YoY %	39.75%	21.12%	1.51%	18.01%	105.94%	133.57%	-	-
Horiz. %	975.34%	697.91%	576.22%	567.65%	481.01%	233.57%	100.00%	-
Tax	-21,754	-14,444	-10,501	-10,434	-10,735	-7,037	-2,428	44.06%
YoY %	-50.61%	-37.55%	-0.64%	2.80%	-52.55%	-189.83%	-	-
Horiz. %	895.96%	594.89%	432.50%	429.74%	442.13%	289.83%	100.00%	-
NP	70,601	51,641	44,061	43,317	34,812	15,080	7,041	46.79%
YoY %	36.72%	17.20%	1.72%	24.43%	130.85%	114.17%	-	-
Horiz. %	1,002.71%	733.43%	625.78%	615.21%	494.42%	214.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,601	52,004	44,372	43,329	34,812	15,080	7,041	46.79%
YoY %	35.76%	17.20%	2.41%	24.47%	130.85%	114.17%	-	-
Horiz. %	1,002.71%	738.59%	630.19%	615.38%	494.42%	214.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.55%	21.86%	19.25%	19.41%	23.57%	31.82%	25.64%	-
YoY %	7.73%	13.56%	-0.82%	-17.65%	-25.93%	24.10%	-	-
Horiz. %	91.85%	85.26%	75.08%	75.70%	91.93%	124.10%	100.00%	-
Total Cost	273,797	239,494	189,341	185,347	143,801	163,094	158,764	9.49%
YoY %	14.32%	26.49%	2.15%	28.89%	-11.83%	2.73%	-	-
Horiz. %	172.46%	150.85%	119.26%	116.74%	90.58%	102.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	289,837	238,849	197,357	162,736	133,454	118,260	109,169	17.65%
YoY %	21.35%	21.02%	21.27%	21.94%	12.85%	8.33%	-	-
Horiz. %	265.49%	218.79%	180.78%	149.07%	122.25%	108.33%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	30,091	21,869	11,330	11,434	9,174	7,081	-	-
YoY %	37.60%	93.02%	-0.91%	24.63%	29.56%	0.00%	-	-
Horiz. %	424.95%	308.84%	160.01%	161.47%	129.56%	100.00%	-	-
Div Payout %	42.62%	42.05%	25.54%	26.39%	26.36%	46.96%	-	-
YoY %	1.36%	64.64%	-3.22%	0.11%	-43.87%	0.00%	-	-
Horiz. %	90.76%	89.54%	54.39%	56.20%	56.13%	100.00%	-	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	289,837	238,849	197,357	162,736	133,454	118,260	109,169	17.65%
YoY %	21.35%	21.02%	21.27%	21.94%	12.85%	8.33%	-	-
Horiz. %	265.49%	218.79%	180.78%	149.07%	122.25%	108.33%	100.00%	-
NOSH	541,000	534,944	263,205	175,470	175,470	175,470	175,513	20.61%
YoY %	1.13%	103.24%	50.00%	0.00%	0.00%	-0.02%	-	-
Horiz. %	308.24%	304.79%	149.96%	99.98%	99.98%	99.98%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	20.50%	17.74%	18.88%	18.94%	19.49%	8.46%	4.25%	-
YoY %	15.56%	-6.04%	-0.32%	-2.82%	130.38%	99.06%	-	-
Horiz. %	482.35%	417.41%	444.24%	445.65%	458.59%	199.06%	100.00%	-
ROE	24.36%	21.77%	22.48%	26.63%	26.09%	12.75%	6.45%	-
YoY %	11.90%	-3.16%	-15.58%	2.07%	104.63%	97.67%	-	-
Horiz. %	377.67%	337.52%	348.53%	412.87%	404.50%	197.67%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	65.35	56.07	91.06	140.51	107.07	105.92	94.47	-5.95%
YoY %	16.55%	-38.43%	-35.19%	31.23%	1.09%	12.12%	-	-
Horiz. %	69.18%	59.35%	96.39%	148.74%	113.34%	112.12%	100.00%	-
EPS	13.40	10.02	17.31	26.63	20.87	8.96	4.01	22.24%
YoY %	33.73%	-42.11%	-35.00%	27.60%	132.92%	123.44%	-	-
Horiz. %	334.16%	249.88%	431.67%	664.09%	520.45%	223.44%	100.00%	-
DPS	5.75	4.21	4.42	7.03	5.50	4.21	0.00	-
YoY %	36.58%	-4.75%	-37.13%	27.82%	30.64%	0.00%	-	-
Horiz. %	136.58%	100.00%	104.99%	166.98%	130.64%	100.00%	-	-
NAPS	0.55	0.46	0.77	1.00	0.80	0.703	0.622	-2.02%
YoY %	19.57%	-40.26%	-23.00%	25.00%	13.80%	13.02%	-	-
Horiz. %	88.42%	73.95%	123.79%	160.77%	128.62%	113.02%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 175,470
RPS	63.03	53.28	42.72	41.85	32.69	32.61	30.35	12.94%
YoY %	18.30%	24.72%	2.08%	28.02%	0.25%	7.45%	-	-
Horiz. %	207.68%	175.55%	140.76%	137.89%	107.71%	107.45%	100.00%	-
EPS	12.92	9.52	8.12	7.93	6.37	2.76	1.29	46.76%
YoY %	35.71%	17.24%	2.40%	24.49%	130.80%	113.95%	-	-
Horiz. %	1,001.55%	737.98%	629.46%	614.73%	493.80%	213.95%	100.00%	-
DPS	5.51	4.00	2.07	2.09	1.68	1.30	0.00	-
YoY %	37.75%	93.24%	-0.96%	24.40%	29.23%	0.00%	-	-
Horiz. %	423.85%	307.69%	159.23%	160.77%	129.23%	100.00%	-	-
NAPS	0.5305	0.4371	0.3612	0.2978	0.2442	0.2164	0.1998	17.65%
YoY %	21.37%	21.01%	21.29%	21.95%	12.85%	8.31%	-	-
Horiz. %	265.52%	218.77%	180.78%	149.05%	122.22%	108.31%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	4.22	3.27	2.72	2.62	1.35	0.61	0.305	-
P/RPS	6.46	5.83	2.99	1.86	1.26	0.58	0.32	64.93%
YoY %	10.81%	94.98%	60.75%	47.62%	117.24%	81.25%	-	-
Horiz. %	2,018.75%	1,821.88%	934.38%	581.25%	393.75%	181.25%	100.00%	-
P/EPS	31.50	32.65	15.71	9.84	6.47	6.80	7.60	26.71%
YoY %	-3.52%	107.83%	59.65%	52.09%	-4.85%	-10.53%	-	-
Horiz. %	414.47%	429.61%	206.71%	129.47%	85.13%	89.47%	100.00%	-
EY	3.17	3.06	6.36	10.16	15.46	14.70	13.15	-21.09%
YoY %	3.59%	-51.89%	-37.40%	-34.28%	5.17%	11.79%	-	-
Horiz. %	24.11%	23.27%	48.37%	77.26%	117.57%	111.79%	100.00%	-
DY	1.36	1.29	1.63	2.68	4.07	6.90	0.00	-
YoY %	5.43%	-20.86%	-39.18%	-34.15%	-41.01%	0.00%	-	-
Horiz. %	19.71%	18.70%	23.62%	38.84%	58.99%	100.00%	-	-
P/NAPS	7.67	7.11	3.53	2.62	1.69	0.87	0.49	58.09%
YoY %	7.88%	101.42%	34.73%	55.03%	94.25%	77.55%	-	-
Horiz. %	1,565.31%	1,451.02%	720.41%	534.69%	344.90%	177.55%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	02/11/21	02/11/20	05/11/19	09/11/18	27/11/17	17/11/16	23/11/15	-
Price	4.42	3.20	2.83	3.01	1.35	0.595	0.40	-
P/RPS	6.76	5.71	3.11	2.14	1.26	0.56	0.42	58.83%
YoY %	18.39%	83.60%	45.33%	69.84%	125.00%	33.33%	-	-
Horiz. %	1,609.52%	1,359.52%	740.48%	509.52%	300.00%	133.33%	100.00%	-
P/EPS	32.99	31.95	16.35	11.31	6.47	6.64	9.97	22.04%
YoY %	3.26%	95.41%	44.56%	74.81%	-2.56%	-33.40%	-	-
Horiz. %	330.89%	320.46%	163.99%	113.44%	64.89%	66.60%	100.00%	-
EY	3.03	3.13	6.12	8.85	15.46	15.07	10.03	-18.07%
YoY %	-3.19%	-48.86%	-30.85%	-42.76%	2.59%	50.25%	-	-
Horiz. %	30.21%	31.21%	61.02%	88.24%	154.14%	150.25%	100.00%	-
DY	1.30	1.32	1.56	2.33	4.07	7.07	0.00	-
YoY %	-1.52%	-15.38%	-33.05%	-42.75%	-42.43%	0.00%	-	-
Horiz. %	18.39%	18.67%	22.07%	32.96%	57.57%	100.00%	-	-
P/NAPS	8.04	6.96	3.68	3.01	1.69	0.85	0.64	52.40%
YoY %	15.52%	89.13%	22.26%	78.11%	98.82%	32.81%	-	-
Horiz. %	1,256.25%	1,087.50%	575.00%	470.31%	264.06%	132.81%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos