[DUFU] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 64.2%
YoY- 11.13%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 158,184 164,108 176,442 163,585 149,420 139,832 136,023 10.59%
PBT 16,208 21,324 15,981 12,438 6,080 848 7,216 71.59%
Tax -3,800 -3,056 -5,039 -2,077 230 1,340 -953 151.66%
NP 12,408 18,268 10,942 10,361 6,310 2,188 6,263 57.80%
-
NP to SH 12,408 18,268 10,942 10,361 6,310 2,188 6,263 57.80%
-
Tax Rate 23.45% 14.33% 31.53% 16.70% -3.78% -158.02% 13.21% -
Total Cost 145,776 145,840 165,500 153,224 143,110 137,644 129,760 8.07%
-
Net Worth 116,239 109,608 115,567 109,109 103,238 100,577 100,154 10.44%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 3,749 - 3,512 - - - - -
Div Payout % 30.22% - 32.10% - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 116,239 109,608 115,567 109,109 103,238 100,577 100,154 10.44%
NOSH 170,439 175,653 175,634 175,417 175,277 176,451 175,710 -2.01%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 7.84% 11.13% 6.20% 6.33% 4.22% 1.56% 4.60% -
ROE 10.67% 16.67% 9.47% 9.50% 6.11% 2.18% 6.25% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 92.81 93.43 100.46 93.25 85.25 79.25 77.41 12.87%
EPS 7.28 10.40 6.23 5.91 3.60 1.24 3.57 60.87%
DPS 2.20 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.682 0.624 0.658 0.622 0.589 0.57 0.57 12.71%
Adjusted Per Share Value based on latest NOSH - 175,513
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 28.95 30.04 32.29 29.94 27.35 25.59 24.90 10.57%
EPS 2.27 3.34 2.00 1.90 1.15 0.40 1.15 57.42%
DPS 0.69 0.00 0.64 0.00 0.00 0.00 0.00 -
NAPS 0.2127 0.2006 0.2115 0.1997 0.1889 0.1841 0.1833 10.43%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.63 0.49 0.49 0.305 0.285 0.375 0.265 -
P/RPS 0.68 0.52 0.49 0.33 0.33 0.47 0.34 58.80%
P/EPS 8.65 4.71 7.87 5.16 7.92 30.24 7.43 10.67%
EY 11.56 21.22 12.71 19.37 12.63 3.31 13.45 -9.61%
DY 3.49 0.00 4.08 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.79 0.74 0.49 0.48 0.66 0.46 58.80%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 29/08/16 19/05/16 26/02/16 23/11/15 27/08/15 28/05/15 27/02/15 -
Price 0.60 0.55 0.545 0.40 0.275 0.37 0.335 -
P/RPS 0.65 0.59 0.54 0.43 0.32 0.47 0.43 31.74%
P/EPS 8.24 5.29 8.75 6.77 7.64 29.84 9.40 -8.41%
EY 12.13 18.91 11.43 14.77 13.09 3.35 10.64 9.13%
DY 3.67 0.00 3.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.88 0.83 0.64 0.47 0.65 0.59 30.57%

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