[DUFU] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 71.1%
YoY- 13.54%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 90,090 62,976 33,181 116,642 80,289 51,467 23,058 147.86%
PBT 7,044 5,861 4,338 13,151 7,735 4,071 1,685 159.27%
Tax -1,774 -1,358 -440 -2,026 -1,233 -757 -406 167.03%
NP 5,270 4,503 3,898 11,125 6,502 3,314 1,279 156.79%
-
NP to SH 5,270 4,503 3,898 11,125 6,502 3,314 1,279 156.79%
-
Tax Rate 25.18% 23.17% 10.14% 15.41% 15.94% 18.59% 24.09% -
Total Cost 84,820 58,473 29,283 105,517 73,787 48,153 21,779 147.33%
-
Net Worth 90,634 91,140 90,553 86,609 81,934 81,048 77,696 10.80%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,200 1,200 - 1,199 1,199 1,200 - -
Div Payout % 22.78% 26.67% - 10.78% 18.45% 36.23% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 90,634 91,140 90,553 86,609 81,934 81,048 77,696 10.80%
NOSH 120,045 120,080 119,938 119,958 119,963 120,072 119,532 0.28%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.85% 7.15% 11.75% 9.54% 8.10% 6.44% 5.55% -
ROE 5.81% 4.94% 4.30% 12.84% 7.94% 4.09% 1.65% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 75.05 52.45 27.67 97.24 66.93 42.86 19.29 147.16%
EPS 4.39 3.75 3.25 9.27 5.42 2.76 1.07 156.06%
DPS 1.00 1.00 0.00 1.00 1.00 1.00 0.00 -
NAPS 0.755 0.759 0.755 0.722 0.683 0.675 0.65 10.48%
Adjusted Per Share Value based on latest NOSH - 119,951
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.49 11.53 6.07 21.35 14.69 9.42 4.22 147.88%
EPS 0.96 0.82 0.71 2.04 1.19 0.61 0.23 159.01%
DPS 0.22 0.22 0.00 0.22 0.22 0.22 0.00 -
NAPS 0.1659 0.1668 0.1657 0.1585 0.15 0.1483 0.1422 10.81%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.43 0.52 0.57 0.43 0.44 0.39 0.34 -
P/RPS 0.57 0.99 2.06 0.44 0.66 0.91 1.76 -52.80%
P/EPS 9.79 13.87 17.54 4.64 8.12 14.13 31.78 -54.35%
EY 10.21 7.21 5.70 21.57 12.32 7.08 3.15 118.85%
DY 2.33 1.92 0.00 2.33 2.27 2.56 0.00 -
P/NAPS 0.57 0.69 0.75 0.60 0.64 0.58 0.52 6.30%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 17/08/10 24/05/10 25/02/10 09/11/09 10/08/09 20/05/09 -
Price 0.41 0.50 0.53 0.46 0.44 0.38 0.42 -
P/RPS 0.55 0.95 1.92 0.47 0.66 0.89 2.18 -60.03%
P/EPS 9.34 13.33 16.31 4.96 8.12 13.77 39.25 -61.56%
EY 10.71 7.50 6.13 20.16 12.32 7.26 2.55 160.08%
DY 2.44 2.00 0.00 2.17 2.27 2.63 0.00 -
P/NAPS 0.54 0.66 0.70 0.64 0.64 0.56 0.65 -11.61%

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