[DUFU] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
07-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 204.91%
YoY- 33.21%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 49,351 241,451 178,347 111,452 52,761 181,212 130,895 -47.84%
PBT 5,807 65,065 46,640 22,812 7,631 32,787 25,677 -62.91%
Tax -1,761 -13,239 -9,755 -5,240 -1,868 -6,745 -6,067 -56.19%
NP 4,046 51,826 36,885 17,572 5,763 26,042 19,610 -65.11%
-
NP to SH 4,174 51,855 36,897 17,572 5,763 26,042 19,610 -64.38%
-
Tax Rate 30.33% 20.35% 20.92% 22.97% 24.48% 20.57% 23.63% -
Total Cost 45,305 189,625 141,462 93,880 46,998 155,170 111,285 -45.10%
-
Net Worth 178,195 178,337 162,736 139,143 135,398 131,768 133,454 21.27%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 17,582 11,391 7,366 - 9,173 9,174 -
Div Payout % - 33.91% 30.87% 41.92% - 35.23% 46.79% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 178,195 178,337 162,736 139,143 135,398 131,768 133,454 21.27%
NOSH 263,205 263,205 175,470 175,470 175,470 175,470 175,470 31.06%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 8.20% 21.46% 20.68% 15.77% 10.92% 14.37% 14.98% -
ROE 2.34% 29.08% 22.67% 12.63% 4.26% 19.76% 14.69% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 20.22 96.13 109.59 68.08 31.95 108.64 78.47 -59.53%
EPS 1.70 20.60 22.50 10.70 3.50 15.60 11.80 -72.55%
DPS 0.00 7.00 7.00 4.50 0.00 5.50 5.50 -
NAPS 0.73 0.71 1.00 0.85 0.82 0.79 0.80 -5.92%
Adjusted Per Share Value based on latest NOSH - 175,470
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 9.03 44.19 32.64 20.40 9.66 33.17 23.96 -47.85%
EPS 0.76 9.49 6.75 3.22 1.05 4.77 3.59 -64.51%
DPS 0.00 3.22 2.08 1.35 0.00 1.68 1.68 -
NAPS 0.3261 0.3264 0.2978 0.2547 0.2478 0.2412 0.2442 21.28%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.69 2.06 2.62 1.00 1.07 1.17 1.35 -
P/RPS 8.36 2.14 2.39 1.47 3.35 1.08 1.72 187.21%
P/EPS 98.83 9.98 11.56 9.32 30.66 7.49 11.48 320.59%
EY 1.01 10.02 8.65 10.73 3.26 13.34 8.71 -76.25%
DY 0.00 3.40 2.67 4.50 0.00 4.70 4.07 -
P/NAPS 2.32 2.90 2.62 1.18 1.30 1.48 1.69 23.54%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 07/05/19 26/02/19 09/11/18 07/08/18 22/05/18 28/02/18 27/11/17 -
Price 1.70 1.63 3.01 1.62 1.13 1.14 1.35 -
P/RPS 8.41 1.70 2.75 2.38 3.54 1.05 1.72 188.35%
P/EPS 99.42 7.90 13.28 15.09 32.38 7.30 11.48 322.27%
EY 1.01 12.67 7.53 6.63 3.09 13.70 8.71 -76.25%
DY 0.00 4.29 2.33 2.78 0.00 4.82 4.07 -
P/NAPS 2.33 2.30 3.01 1.91 1.38 1.44 1.69 23.89%

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