[DUFU] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
16-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -18.25%
YoY- -143.31%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 175,674 184,340 144,038 103,169 113,541 116,503 126,529 5.61%
PBT 37,986 21,100 7,944 -6,583 -2,263 -5,301 3,825 46.55%
Tax -9,362 -6,138 -676 33 -429 1,165 -519 61.87%
NP 28,624 14,962 7,268 -6,550 -2,692 -4,136 3,306 43.25%
-
NP to SH 28,624 14,962 7,268 -6,550 -2,692 -4,136 3,306 43.25%
-
Tax Rate 24.65% 29.09% 8.51% - - - 13.57% -
Total Cost 147,050 169,378 136,770 109,719 116,233 120,639 123,223 2.98%
-
Net Worth 130,118 109,608 100,577 82,913 84,993 87,065 87,643 6.80%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 3,557 3,523 - - - - 1,210 19.66%
Div Payout % 12.43% 23.55% - - - - 36.60% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 130,118 109,608 100,577 82,913 84,993 87,065 87,643 6.80%
NOSH 175,470 175,653 176,451 157,931 120,217 119,431 118,437 6.76%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 16.29% 8.12% 5.05% -6.35% -2.37% -3.55% 2.61% -
ROE 22.00% 13.65% 7.23% -7.90% -3.17% -4.75% 3.77% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 105.31 104.95 81.63 65.33 94.45 97.55 106.83 -0.23%
EPS 17.16 8.52 4.12 -4.15 -2.24 -3.46 2.79 35.32%
DPS 2.13 2.00 0.00 0.00 0.00 0.00 1.02 13.04%
NAPS 0.78 0.624 0.57 0.525 0.707 0.729 0.74 0.88%
Adjusted Per Share Value based on latest NOSH - 157,931
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 32.20 33.78 26.40 18.91 20.81 21.35 23.19 5.61%
EPS 5.25 2.74 1.33 -1.20 -0.49 -0.76 0.61 43.10%
DPS 0.65 0.65 0.00 0.00 0.00 0.00 0.22 19.76%
NAPS 0.2385 0.2009 0.1843 0.152 0.1558 0.1596 0.1606 6.80%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.10 0.49 0.375 0.185 0.25 0.31 0.41 -
P/RPS 1.04 0.47 0.46 0.28 0.26 0.32 0.38 18.25%
P/EPS 6.41 5.75 9.10 -4.46 -11.16 -8.95 14.69 -12.89%
EY 15.60 17.38 10.98 -22.42 -8.96 -11.17 6.81 14.79%
DY 1.94 4.08 0.00 0.00 0.00 0.00 2.49 -4.07%
P/NAPS 1.41 0.79 0.66 0.35 0.35 0.43 0.55 16.97%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 24/05/17 19/05/16 28/05/15 16/05/14 29/05/13 29/05/12 31/05/11 -
Price 1.56 0.55 0.37 0.215 0.23 0.29 0.37 -
P/RPS 1.48 0.52 0.45 0.33 0.24 0.30 0.35 27.13%
P/EPS 9.09 6.46 8.98 -5.18 -10.27 -8.37 13.26 -6.09%
EY 11.00 15.49 11.13 -19.29 -9.74 -11.94 7.54 6.49%
DY 1.37 3.64 0.00 0.00 0.00 0.00 2.76 -11.00%
P/NAPS 2.00 0.88 0.65 0.41 0.33 0.40 0.50 25.96%

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