[DUFU] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 248.5%
YoY- 23.59%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 40,970 46,391 47,718 43,500 38,065 41,027 53,753 -16.57%
PBT 9,223 8,216 19,636 7,361 2,773 5,331 6,652 24.36%
Tax -2,347 -1,901 -4,669 -1,656 -1,136 -764 -3,481 -23.12%
NP 6,876 6,315 14,967 5,705 1,637 4,567 3,171 67.60%
-
NP to SH 6,876 6,315 14,967 5,705 1,637 4,567 3,171 67.60%
-
Tax Rate 25.45% 23.14% 23.78% 22.50% 40.97% 14.33% 52.33% -
Total Cost 34,094 40,076 32,751 37,795 36,428 36,460 50,582 -23.14%
-
Net Worth 130,118 130,118 125,058 118,260 116,295 109,608 115,917 8.01%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 5,838 - - 1,682 1,875 - 3,523 40.07%
Div Payout % 84.91% - - 29.49% 114.58% - 111.11% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 130,118 130,118 125,058 118,260 116,295 109,608 115,917 8.01%
NOSH 175,470 175,470 175,470 175,470 170,520 175,653 176,166 -0.26%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 16.78% 13.61% 31.37% 13.11% 4.30% 11.13% 5.90% -
ROE 5.28% 4.85% 11.97% 4.82% 1.41% 4.17% 2.74% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 24.56 27.81 27.85 25.86 22.32 23.36 30.51 -13.47%
EPS 4.10 3.80 8.70 3.39 0.96 2.60 1.80 73.20%
DPS 3.50 0.00 0.00 1.00 1.10 0.00 2.00 45.26%
NAPS 0.78 0.78 0.73 0.703 0.682 0.624 0.658 12.01%
Adjusted Per Share Value based on latest NOSH - 175,470
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 7.50 8.49 8.73 7.96 6.97 7.51 9.84 -16.57%
EPS 1.26 1.16 2.74 1.04 0.30 0.84 0.58 67.81%
DPS 1.07 0.00 0.00 0.31 0.34 0.00 0.64 40.90%
NAPS 0.2381 0.2381 0.2289 0.2164 0.2128 0.2006 0.2122 7.98%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.41 1.10 0.685 0.61 0.63 0.49 0.49 -
P/RPS 5.74 3.96 2.46 2.36 2.82 2.10 1.61 133.55%
P/EPS 34.21 29.06 7.84 17.99 65.63 18.85 27.22 16.47%
EY 2.92 3.44 12.75 5.56 1.52 5.31 3.67 -14.14%
DY 2.48 0.00 0.00 1.64 1.75 0.00 4.08 -28.26%
P/NAPS 1.81 1.41 0.94 0.87 0.92 0.79 0.74 81.63%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 28/08/17 24/05/17 28/02/17 17/11/16 29/08/16 19/05/16 26/02/16 -
Price 1.48 1.56 0.87 0.595 0.60 0.55 0.545 -
P/RPS 6.03 5.61 3.12 2.30 2.69 2.35 1.79 124.88%
P/EPS 35.91 41.21 9.96 17.54 62.50 21.15 30.28 12.05%
EY 2.79 2.43 10.04 5.70 1.60 4.73 3.30 -10.59%
DY 2.36 0.00 0.00 1.68 1.83 0.00 3.67 -25.51%
P/NAPS 1.90 2.00 1.19 0.85 0.88 0.88 0.83 73.78%

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