[DUFU] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
07-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -91.95%
YoY- -27.57%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 249,122 170,298 102,666 49,351 241,451 178,347 111,452 70.70%
PBT 53,766 36,137 19,303 5,807 65,065 46,640 22,812 76.82%
Tax -9,662 -7,017 -4,892 -1,761 -13,239 -9,755 -5,240 50.20%
NP 44,104 29,120 14,411 4,046 51,826 36,885 17,572 84.37%
-
NP to SH 44,521 29,414 14,635 4,174 51,855 36,897 17,572 85.53%
-
Tax Rate 17.97% 19.42% 25.34% 30.33% 20.35% 20.92% 22.97% -
Total Cost 205,018 141,178 88,255 45,305 189,625 141,462 93,880 68.08%
-
Net Worth 215,299 197,357 181,166 178,195 178,337 162,736 139,143 33.67%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 11,533 11,533 6,204 - 17,582 11,391 7,366 34.72%
Div Payout % 25.91% 39.21% 42.39% - 33.91% 30.87% 41.92% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 215,299 197,357 181,166 178,195 178,337 162,736 139,143 33.67%
NOSH 263,205 263,205 263,205 263,205 263,205 175,470 175,470 30.94%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 17.70% 17.10% 14.04% 8.20% 21.46% 20.68% 15.77% -
ROE 20.68% 14.90% 8.08% 2.34% 29.08% 22.67% 12.63% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 97.20 66.44 41.37 20.22 96.13 109.59 68.08 26.71%
EPS 17.70 11.80 5.90 1.70 20.60 22.50 10.70 39.74%
DPS 4.50 4.50 2.50 0.00 7.00 7.00 4.50 0.00%
NAPS 0.84 0.77 0.73 0.73 0.71 1.00 0.85 -0.78%
Adjusted Per Share Value based on latest NOSH - 263,205
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 45.59 31.17 18.79 9.03 44.19 32.64 20.40 70.68%
EPS 8.15 5.38 2.68 0.76 9.49 6.75 3.22 85.41%
DPS 2.11 2.11 1.14 0.00 3.22 2.08 1.35 34.56%
NAPS 0.394 0.3612 0.3316 0.3261 0.3264 0.2978 0.2547 33.64%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.24 2.72 1.56 1.69 2.06 2.62 1.00 -
P/RPS 3.33 4.09 3.77 8.36 2.14 2.39 1.47 72.22%
P/EPS 18.65 23.70 26.45 98.83 9.98 11.56 9.32 58.59%
EY 5.36 4.22 3.78 1.01 10.02 8.65 10.73 -36.96%
DY 1.39 1.65 1.60 0.00 3.40 2.67 4.50 -54.20%
P/NAPS 3.86 3.53 2.14 2.32 2.90 2.62 1.18 119.88%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 05/11/19 07/08/19 07/05/19 26/02/19 09/11/18 07/08/18 -
Price 4.76 2.83 1.88 1.70 1.63 3.01 1.62 -
P/RPS 4.90 4.26 4.54 8.41 1.70 2.75 2.38 61.62%
P/EPS 27.40 24.66 31.88 99.42 7.90 13.28 15.09 48.67%
EY 3.65 4.06 3.14 1.01 12.67 7.53 6.63 -32.75%
DY 0.95 1.59 1.33 0.00 4.29 2.33 2.78 -51.02%
P/NAPS 5.67 3.68 2.58 2.33 2.30 3.01 1.91 106.14%

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