[DUFU] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 2.09%
YoY- 130.85%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 205,303 187,582 181,212 178,613 178,579 175,674 170,310 13.30%
PBT 38,158 32,200 32,785 45,547 44,672 37,986 35,101 5.74%
Tax -7,735 -6,711 -6,744 -10,735 -10,573 -9,362 -8,225 -4.02%
NP 30,423 25,489 26,041 34,812 34,099 28,624 26,876 8.64%
-
NP to SH 30,423 25,489 26,041 34,812 34,099 28,624 26,876 8.64%
-
Tax Rate 20.27% 20.84% 20.57% 23.57% 23.67% 24.65% 23.43% -
Total Cost 174,880 162,093 155,171 143,801 144,480 147,050 143,434 14.16%
-
Net Worth 139,143 135,398 131,768 133,454 130,118 130,118 125,058 7.39%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 10,702 9,174 9,174 9,174 7,520 3,557 3,557 108.83%
Div Payout % 35.18% 36.00% 35.23% 26.36% 22.06% 12.43% 13.24% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 139,143 135,398 131,768 133,454 130,118 130,118 125,058 7.39%
NOSH 175,470 175,470 175,470 175,470 175,470 175,470 175,470 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 14.82% 13.59% 14.37% 19.49% 19.09% 16.29% 15.78% -
ROE 21.86% 18.83% 19.76% 26.09% 26.21% 22.00% 21.49% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 125.42 113.60 108.64 107.07 107.05 105.31 99.41 16.80%
EPS 18.58 15.44 15.61 20.87 20.44 17.16 15.69 11.96%
DPS 6.50 5.50 5.50 5.50 4.51 2.13 2.08 114.19%
NAPS 0.85 0.82 0.79 0.80 0.78 0.78 0.73 10.70%
Adjusted Per Share Value based on latest NOSH - 175,470
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 37.57 34.33 33.17 32.69 32.68 32.15 31.17 13.29%
EPS 5.57 4.67 4.77 6.37 6.24 5.24 4.92 8.64%
DPS 1.96 1.68 1.68 1.68 1.38 0.65 0.65 109.14%
NAPS 0.2547 0.2478 0.2412 0.2442 0.2381 0.2381 0.2289 7.40%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.00 1.07 1.17 1.35 1.41 1.10 0.685 -
P/RPS 0.80 0.94 1.08 1.26 1.32 1.04 0.69 10.39%
P/EPS 5.38 6.93 7.49 6.47 6.90 6.41 4.37 14.91%
EY 18.58 14.43 13.34 15.46 14.50 15.60 22.90 -13.04%
DY 6.50 5.14 4.70 4.07 3.20 1.94 3.03 66.56%
P/NAPS 1.18 1.30 1.48 1.69 1.81 1.41 0.94 16.41%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 07/08/18 22/05/18 28/02/18 27/11/17 28/08/17 24/05/17 28/02/17 -
Price 1.62 1.13 1.14 1.35 1.48 1.56 0.87 -
P/RPS 1.29 0.99 1.05 1.26 1.38 1.48 0.88 29.13%
P/EPS 8.72 7.32 7.30 6.47 7.24 9.09 5.55 35.26%
EY 11.47 13.66 13.70 15.46 13.81 11.00 18.03 -26.09%
DY 4.01 4.87 4.82 4.07 3.05 1.37 2.39 41.33%
P/NAPS 1.91 1.38 1.44 1.69 1.90 2.00 1.19 37.20%

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