[DUFU] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -6.49%
YoY- 44.58%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 175,674 170,310 178,174 182,653 184,340 178,271 165,805 3.92%
PBT 37,986 35,101 22,117 21,045 21,100 15,981 9,469 152.25%
Tax -9,362 -8,225 -7,037 -7,054 -6,138 -5,039 -2,428 145.69%
NP 28,624 26,876 15,080 13,991 14,962 10,942 7,041 154.50%
-
NP to SH 28,624 26,876 15,080 13,991 14,962 10,942 7,041 154.50%
-
Tax Rate 24.65% 23.43% 31.82% 33.52% 29.09% 31.53% 25.64% -
Total Cost 147,050 143,434 163,094 168,662 169,378 167,329 158,764 -4.97%
-
Net Worth 130,118 125,058 118,260 0 109,608 115,917 109,169 12.40%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 3,557 3,557 7,081 5,399 3,523 3,523 - -
Div Payout % 12.43% 13.24% 46.96% 38.59% 23.55% 32.20% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 130,118 125,058 118,260 0 109,608 115,917 109,169 12.40%
NOSH 175,470 175,470 175,470 170,520 175,653 176,166 175,513 -0.01%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 16.29% 15.78% 8.46% 7.66% 8.12% 6.14% 4.25% -
ROE 22.00% 21.49% 12.75% 0.00% 13.65% 9.44% 6.45% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 105.31 99.41 105.92 107.11 104.95 101.19 94.47 7.50%
EPS 17.16 15.69 8.96 8.20 8.52 6.21 4.01 163.34%
DPS 2.13 2.08 4.21 3.17 2.00 2.00 0.00 -
NAPS 0.78 0.73 0.703 0.00 0.624 0.658 0.622 16.27%
Adjusted Per Share Value based on latest NOSH - 170,520
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 32.15 31.17 32.61 33.43 33.74 32.63 30.35 3.91%
EPS 5.24 4.92 2.76 2.56 2.74 2.00 1.29 154.36%
DPS 0.65 0.65 1.30 0.99 0.64 0.64 0.00 -
NAPS 0.2381 0.2289 0.2164 0.00 0.2006 0.2122 0.1998 12.39%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.10 0.685 0.61 0.63 0.49 0.49 0.305 -
P/RPS 1.04 0.69 0.58 0.59 0.47 0.48 0.32 119.25%
P/EPS 6.41 4.37 6.80 7.68 5.75 7.89 7.60 -10.72%
EY 15.60 22.90 14.70 13.02 17.38 12.68 13.15 12.05%
DY 1.94 3.03 6.90 5.03 4.08 4.08 0.00 -
P/NAPS 1.41 0.94 0.87 0.00 0.79 0.74 0.49 102.17%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 28/02/17 17/11/16 29/08/16 19/05/16 26/02/16 23/11/15 -
Price 1.56 0.87 0.595 0.60 0.55 0.545 0.40 -
P/RPS 1.48 0.88 0.56 0.56 0.52 0.54 0.42 131.38%
P/EPS 9.09 5.55 6.64 7.31 6.46 8.77 9.97 -5.96%
EY 11.00 18.03 15.07 13.67 15.49 11.40 10.03 6.34%
DY 1.37 2.39 7.07 5.28 3.64 3.67 0.00 -
P/NAPS 2.00 1.19 0.85 0.00 0.88 0.83 0.64 113.59%

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