[DUFU] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
09-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 30.8%
YoY- -16.72%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 125,952 132,724 116,642 107,052 102,934 92,232 121,480 2.44%
PBT 11,722 17,352 13,151 10,313 8,142 6,740 10,507 7.58%
Tax -2,716 -1,760 -2,026 -1,644 -1,514 -1,624 -709 145.42%
NP 9,006 15,592 11,125 8,669 6,628 5,116 9,798 -5.47%
-
NP to SH 9,006 15,592 11,125 8,669 6,628 5,116 9,798 -5.47%
-
Tax Rate 23.17% 10.14% 15.41% 15.94% 18.59% 24.09% 6.75% -
Total Cost 116,946 117,132 105,517 98,382 96,306 87,116 111,682 3.12%
-
Net Worth 91,140 90,553 86,609 81,934 81,048 77,696 63,239 27.67%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 2,401 - 1,199 1,599 2,401 - 1,486 37.81%
Div Payout % 26.67% - 10.78% 18.45% 36.23% - 15.17% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 91,140 90,553 86,609 81,934 81,048 77,696 63,239 27.67%
NOSH 120,080 119,938 119,958 119,963 120,072 119,532 99,121 13.68%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.15% 11.75% 9.54% 8.10% 6.44% 5.55% 8.07% -
ROE 9.88% 17.22% 12.84% 10.58% 8.18% 6.58% 15.49% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 104.89 110.66 97.24 89.24 85.73 77.16 122.56 -9.88%
EPS 7.50 13.00 9.27 7.23 5.52 4.28 8.17 -5.55%
DPS 2.00 0.00 1.00 1.33 2.00 0.00 1.50 21.20%
NAPS 0.759 0.755 0.722 0.683 0.675 0.65 0.638 12.31%
Adjusted Per Share Value based on latest NOSH - 119,849
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 23.05 24.29 21.35 19.59 18.84 16.88 22.23 2.45%
EPS 1.65 2.85 2.04 1.59 1.21 0.94 1.79 -5.29%
DPS 0.44 0.00 0.22 0.29 0.44 0.00 0.27 38.60%
NAPS 0.1668 0.1657 0.1585 0.15 0.1483 0.1422 0.1157 27.70%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.52 0.57 0.43 0.44 0.39 0.34 0.33 -
P/RPS 0.50 0.52 0.44 0.49 0.45 0.44 0.27 50.97%
P/EPS 6.93 4.38 4.64 6.09 7.07 7.94 3.34 62.89%
EY 14.42 22.81 21.57 16.42 14.15 12.59 29.95 -38.65%
DY 3.85 0.00 2.33 3.03 5.13 0.00 4.55 -10.56%
P/NAPS 0.69 0.75 0.60 0.64 0.58 0.52 0.52 20.81%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 24/05/10 25/02/10 09/11/09 10/08/09 20/05/09 27/02/09 -
Price 0.50 0.53 0.46 0.44 0.38 0.42 0.35 -
P/RPS 0.48 0.48 0.47 0.49 0.44 0.54 0.29 40.05%
P/EPS 6.67 4.08 4.96 6.09 6.88 9.81 3.54 52.72%
EY 15.00 24.53 20.16 16.42 14.53 10.19 28.24 -34.48%
DY 4.00 0.00 2.17 3.03 5.26 0.00 4.29 -4.57%
P/NAPS 0.66 0.70 0.64 0.64 0.56 0.65 0.55 12.96%

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