[DUFU] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
07-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 75.31%
YoY- -16.71%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 251,792 249,122 227,064 205,332 197,404 241,451 237,796 3.88%
PBT 74,760 53,766 48,182 38,606 23,228 65,065 62,186 13.04%
Tax -18,608 -9,662 -9,356 -9,784 -7,044 -13,239 -13,006 26.94%
NP 56,152 44,104 38,826 28,822 16,184 51,826 49,180 9.23%
-
NP to SH 56,576 44,521 39,218 29,270 16,696 51,855 49,196 9.75%
-
Tax Rate 24.89% 17.97% 19.42% 25.34% 30.33% 20.35% 20.91% -
Total Cost 195,640 205,018 188,237 176,510 181,220 189,625 188,616 2.46%
-
Net Worth 233,241 215,299 197,357 181,166 178,195 178,337 162,736 27.09%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 11,533 15,378 12,408 - 17,582 15,188 -
Div Payout % - 25.91% 39.21% 42.39% - 33.91% 30.87% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 233,241 215,299 197,357 181,166 178,195 178,337 162,736 27.09%
NOSH 263,205 263,205 263,205 263,205 263,205 263,205 175,470 31.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 22.30% 17.70% 17.10% 14.04% 8.20% 21.46% 20.68% -
ROE 24.26% 20.68% 19.87% 16.16% 9.37% 29.08% 30.23% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 98.24 97.20 88.59 82.74 80.87 96.13 146.12 -23.23%
EPS 22.00 17.70 15.73 11.80 6.80 20.60 30.00 -18.66%
DPS 0.00 4.50 6.00 5.00 0.00 7.00 9.33 -
NAPS 0.91 0.84 0.77 0.73 0.73 0.71 1.00 -6.08%
Adjusted Per Share Value based on latest NOSH - 263,205
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 46.08 45.59 41.56 37.58 36.13 44.19 43.52 3.88%
EPS 10.35 8.15 7.18 5.36 3.06 9.49 9.00 9.75%
DPS 0.00 2.11 2.81 2.27 0.00 3.22 2.78 -
NAPS 0.4269 0.394 0.3612 0.3316 0.3261 0.3264 0.2978 27.10%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 3.29 3.24 2.72 1.56 1.69 2.06 2.62 -
P/RPS 3.35 3.33 3.07 1.89 2.09 2.14 1.79 51.80%
P/EPS 14.90 18.65 17.78 13.23 24.71 9.98 8.67 43.42%
EY 6.71 5.36 5.63 7.56 4.05 10.02 11.54 -30.31%
DY 0.00 1.39 2.21 3.21 0.00 3.40 3.56 -
P/NAPS 3.62 3.86 3.53 2.14 2.32 2.90 2.62 24.02%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 05/05/20 26/02/20 05/11/19 07/08/19 07/05/19 26/02/19 09/11/18 -
Price 4.02 4.76 2.83 1.88 1.70 1.63 3.01 -
P/RPS 4.09 4.90 3.19 2.27 2.10 1.70 2.06 57.90%
P/EPS 18.21 27.40 18.50 15.94 24.85 7.90 9.96 49.46%
EY 5.49 3.65 5.41 6.27 4.02 12.67 10.04 -33.10%
DY 0.00 0.95 2.12 2.66 0.00 4.29 3.10 -
P/NAPS 4.42 5.67 3.68 2.58 2.33 2.30 3.01 29.16%

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