[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
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 344,398 291,135 233,402 228,664 178,613 178,174 165,805 12.94%
PBT 92,355 66,085 54,562 53,751 45,547 22,117 9,469 46.11%
Tax -21,754 -14,444 -10,501 -10,434 -10,735 -7,037 -2,428 44.06%
NP 70,601 51,641 44,061 43,317 34,812 15,080 7,041 46.79%
-
NP to SH 70,601 52,004 44,372 43,329 34,812 15,080 7,041 46.79%
-
Tax Rate 23.55% 21.86% 19.25% 19.41% 23.57% 31.82% 25.64% -
Total Cost 273,797 239,494 189,341 185,347 143,801 163,094 158,764 9.49%
-
Net Worth 289,837 238,849 197,357 162,736 133,454 118,260 109,169 17.65%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 30,091 21,869 11,330 11,434 9,174 7,081 - -
Div Payout % 42.62% 42.05% 25.54% 26.39% 26.36% 46.96% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 289,837 238,849 197,357 162,736 133,454 118,260 109,169 17.65%
NOSH 541,000 534,944 263,205 175,470 175,470 175,470 175,513 20.61%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 20.50% 17.74% 18.88% 18.94% 19.49% 8.46% 4.25% -
ROE 24.36% 21.77% 22.48% 26.63% 26.09% 12.75% 6.45% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 65.35 56.07 91.06 140.51 107.07 105.92 94.47 -5.95%
EPS 13.40 10.02 17.31 26.63 20.87 8.96 4.01 22.24%
DPS 5.75 4.21 4.42 7.03 5.50 4.21 0.00 -
NAPS 0.55 0.46 0.77 1.00 0.80 0.703 0.622 -2.02%
Adjusted Per Share Value based on latest NOSH - 175,470
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 63.03 53.28 42.72 41.85 32.69 32.61 30.35 12.94%
EPS 12.92 9.52 8.12 7.93 6.37 2.76 1.29 46.76%
DPS 5.51 4.00 2.07 2.09 1.68 1.30 0.00 -
NAPS 0.5305 0.4371 0.3612 0.2978 0.2442 0.2164 0.1998 17.65%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
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%
P/EPS 31.50 32.65 15.71 9.84 6.47 6.80 7.60 26.71%
EY 3.17 3.06 6.36 10.16 15.46 14.70 13.15 -21.09%
DY 1.36 1.29 1.63 2.68 4.07 6.90 0.00 -
P/NAPS 7.67 7.11 3.53 2.62 1.69 0.87 0.49 58.09%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
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%
P/EPS 32.99 31.95 16.35 11.31 6.47 6.64 9.97 22.04%
EY 3.03 3.13 6.12 8.85 15.46 15.07 10.03 -18.07%
DY 1.30 1.32 1.56 2.33 4.07 7.07 0.00 -
P/NAPS 8.04 6.96 3.68 3.01 1.69 0.85 0.64 52.40%

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