[DUFU] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 16.05%
YoY- 210.96%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 187,582 175,674 184,340 144,038 103,169 113,541 116,503 8.25%
PBT 32,200 37,986 21,100 7,944 -6,583 -2,263 -5,301 -
Tax -6,711 -9,362 -6,138 -676 33 -429 1,165 -
NP 25,489 28,624 14,962 7,268 -6,550 -2,692 -4,136 -
-
NP to SH 25,489 28,624 14,962 7,268 -6,550 -2,692 -4,136 -
-
Tax Rate 20.84% 24.65% 29.09% 8.51% - - - -
Total Cost 162,093 147,050 169,378 136,770 109,719 116,233 120,639 5.04%
-
Net Worth 135,398 130,118 109,608 100,577 82,913 84,993 87,065 7.63%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 9,174 3,557 3,523 - - - - -
Div Payout % 36.00% 12.43% 23.55% - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 135,398 130,118 109,608 100,577 82,913 84,993 87,065 7.63%
NOSH 175,470 175,470 175,653 176,451 157,931 120,217 119,431 6.61%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 13.59% 16.29% 8.12% 5.05% -6.35% -2.37% -3.55% -
ROE 18.83% 22.00% 13.65% 7.23% -7.90% -3.17% -4.75% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 113.60 105.31 104.95 81.63 65.33 94.45 97.55 2.56%
EPS 15.44 17.16 8.52 4.12 -4.15 -2.24 -3.46 -
DPS 5.50 2.13 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.78 0.624 0.57 0.525 0.707 0.729 1.97%
Adjusted Per Share Value based on latest NOSH - 176,451
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 34.39 32.21 33.80 26.41 18.92 20.82 21.36 8.25%
EPS 4.67 5.25 2.74 1.33 -1.20 -0.49 -0.76 -
DPS 1.68 0.65 0.65 0.00 0.00 0.00 0.00 -
NAPS 0.2482 0.2386 0.201 0.1844 0.152 0.1558 0.1596 7.63%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.07 1.10 0.49 0.375 0.185 0.25 0.31 -
P/RPS 0.94 1.04 0.47 0.46 0.28 0.26 0.32 19.66%
P/EPS 6.93 6.41 5.75 9.10 -4.46 -11.16 -8.95 -
EY 14.43 15.60 17.38 10.98 -22.42 -8.96 -11.17 -
DY 5.14 1.94 4.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.41 0.79 0.66 0.35 0.35 0.43 20.23%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/18 24/05/17 19/05/16 28/05/15 16/05/14 29/05/13 29/05/12 -
Price 1.13 1.56 0.55 0.37 0.215 0.23 0.29 -
P/RPS 0.99 1.48 0.52 0.45 0.33 0.24 0.30 22.00%
P/EPS 7.32 9.09 6.46 8.98 -5.18 -10.27 -8.37 -
EY 13.66 11.00 15.49 11.13 -19.29 -9.74 -11.94 -
DY 4.87 1.37 3.64 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 2.00 0.88 0.65 0.41 0.33 0.40 22.91%

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