[DUFU] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
10-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -8.95%
YoY- -39.15%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 126,765 116,642 107,739 115,214 116,408 121,480 118,837 4.40%
PBT 15,803 13,150 10,011 8,529 9,112 10,507 10,951 27.72%
Tax -2,059 -2,025 -1,518 -1,154 -1,012 -709 -147 482.00%
NP 13,744 11,125 8,493 7,375 8,100 9,798 10,804 17.42%
-
NP to SH 13,744 11,125 8,493 7,375 8,100 9,798 10,804 17.42%
-
Tax Rate 13.03% 15.40% 15.16% 13.53% 11.11% 6.75% 1.34% -
Total Cost 113,021 105,517 99,246 107,839 108,308 111,682 108,033 3.05%
-
Net Worth 90,553 86,605 81,857 80,801 77,696 63,340 57,387 35.57%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 1,197 1,197 1,197 1,197 1,348 1,348 1,348 -7.62%
Div Payout % 8.71% 10.76% 14.09% 16.23% 16.65% 13.76% 12.48% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 90,553 86,605 81,857 80,801 77,696 63,340 57,387 35.57%
NOSH 119,938 119,951 119,849 119,705 119,532 99,279 92,410 19.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.84% 9.54% 7.88% 6.40% 6.96% 8.07% 9.09% -
ROE 15.18% 12.85% 10.38% 9.13% 10.43% 15.47% 18.83% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 105.69 97.24 89.90 96.25 97.39 122.36 128.60 -12.27%
EPS 11.46 9.27 7.09 6.16 6.78 9.87 11.69 -1.31%
DPS 1.00 1.00 1.00 1.00 1.13 1.36 1.46 -22.31%
NAPS 0.755 0.722 0.683 0.675 0.65 0.638 0.621 13.92%
Adjusted Per Share Value based on latest NOSH - 119,705
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 23.20 21.35 19.72 21.09 21.31 22.23 21.75 4.40%
EPS 2.52 2.04 1.55 1.35 1.48 1.79 1.98 17.45%
DPS 0.22 0.22 0.22 0.22 0.25 0.25 0.25 -8.17%
NAPS 0.1657 0.1585 0.1498 0.1479 0.1422 0.1159 0.105 35.58%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.57 0.43 0.44 0.39 0.34 0.33 0.40 -
P/RPS 0.54 0.44 0.49 0.41 0.35 0.27 0.31 44.82%
P/EPS 4.97 4.64 6.21 6.33 5.02 3.34 3.42 28.32%
EY 20.10 21.57 16.11 15.80 19.93 29.91 29.23 -22.11%
DY 1.75 2.33 2.27 2.56 3.32 4.12 3.65 -38.76%
P/NAPS 0.75 0.60 0.64 0.58 0.52 0.52 0.64 11.16%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 25/02/10 09/11/09 10/08/09 20/05/09 27/02/09 21/11/08 -
Price 0.53 0.46 0.44 0.38 0.42 0.35 0.39 -
P/RPS 0.50 0.47 0.49 0.39 0.43 0.29 0.30 40.61%
P/EPS 4.63 4.96 6.21 6.17 6.20 3.55 3.34 24.34%
EY 21.62 20.16 16.11 16.21 16.13 28.20 29.98 -19.59%
DY 1.89 2.17 2.27 2.63 2.69 3.88 3.74 -36.58%
P/NAPS 0.70 0.64 0.64 0.56 0.65 0.55 0.63 7.28%

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