[DUFU] QoQ TTM Result on 30-Sep-2018 [#3]

Stock

[DUFU] DUFU TECHNOLOGY CORP. BHD

Announcement Date

09-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- 42.42%

YoY- 24.47%

Quarter Report

DUFU's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
TTM Result
Revenue	232,665	238,041	241,451	228,664	205,303	187,582	181,212	18.18%
YoY %	-2.26%	-1.41%	5.59%	11.38%	9.45%	3.52%	-	-
Horiz. %	128.39%	131.36%	133.24%	126.19%	113.29%	103.52%	100.00%	-
PBT	61,557	63,242	65,066	53,751	38,158	32,200	32,785	52.37%
YoY %	-2.66%	-2.80%	21.05%	40.86%	18.50%	-1.78%	-	-
Horiz. %	187.76%	192.90%	198.46%	163.95%	116.39%	98.22%	100.00%	-
Tax	-12,893	-13,133	-13,240	-10,434	-7,735	-6,711	-6,744	54.21%
YoY %	1.83%	0.81%	-26.89%	-34.89%	-15.26%	0.49%	-	-
Horiz. %	191.18%	194.74%	196.32%	154.72%	114.69%	99.51%	100.00%	-
NP	48,664	50,109	51,826	43,317	30,423	25,489	26,041	51.89%
YoY %	-2.88%	-3.31%	19.64%	42.38%	19.36%	-2.12%	-	-
Horiz. %	186.87%	192.42%	199.02%	166.34%	116.83%	97.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,917	50,266	51,855	43,329	30,423	25,489	26,041	52.41%
YoY %	-2.68%	-3.06%	19.68%	42.42%	19.36%	-2.12%	-	-
Horiz. %	187.85%	193.03%	199.13%	166.39%	116.83%	97.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.94%	20.77%	20.35%	19.41%	20.27%	20.84%	20.57%	-
YoY %	0.82%	2.06%	4.84%	-4.24%	-2.74%	1.31%	-	-
Horiz. %	101.80%	100.97%	98.93%	94.36%	98.54%	101.31%	100.00%	-
Total Cost	184,001	187,932	189,625	185,347	174,880	162,093	155,171	12.06%
YoY %	-2.09%	-0.89%	2.31%	5.99%	7.89%	4.46%	-	-
Horiz. %	118.58%	121.11%	122.20%	119.45%	112.70%	104.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	181,166	178,195	178,337	162,736	139,143	135,398	131,768	23.71%
YoY %	1.67%	-0.08%	9.59%	16.96%	2.77%	2.75%	-	-
Horiz. %	137.49%	135.23%	135.34%	123.50%	105.60%	102.75%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	10,272	11,434	11,434	11,434	10,702	9,174	9,174	7.85%
YoY %	-10.16%	0.00%	0.00%	6.84%	16.66%	0.00%	-	-
Horiz. %	111.97%	124.63%	124.63%	124.63%	116.66%	100.00%	100.00%	-
Div Payout %	21.00%	22.75%	22.05%	26.39%	35.18%	36.00%	35.23%	-
YoY %	-7.69%	3.17%	-16.45%	-24.99%	-2.28%	2.19%	-	-
Horiz. %	59.61%	64.58%	62.59%	74.91%	99.86%	102.19%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	181,166	178,195	178,337	162,736	139,143	135,398	131,768	23.71%
YoY %	1.67%	-0.08%	9.59%	16.96%	2.77%	2.75%	-	-
Horiz. %	137.49%	135.23%	135.34%	123.50%	105.60%	102.75%	100.00%	-
NOSH	263,205	263,205	263,205	175,470	175,470	175,470	175,470	31.13%
YoY %	0.00%	0.00%	50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	20.92%	21.05%	21.46%	18.94%	14.82%	13.59%	14.37%	-
YoY %	-0.62%	-1.91%	13.31%	27.80%	9.05%	-5.43%	-	-
Horiz. %	145.58%	146.49%	149.34%	131.80%	103.13%	94.57%	100.00%	-
ROE	27.00%	28.21%	29.08%	26.63%	21.86%	18.83%	19.76%	-
YoY %	-4.29%	-2.99%	9.20%	21.82%	16.09%	-4.71%	-	-
Horiz. %	136.64%	142.76%	147.17%	134.77%	110.63%	95.29%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	93.75	97.52	96.13	140.51	125.42	113.60	108.64	-9.38%
YoY %	-3.87%	1.45%	-31.58%	12.03%	10.40%	4.57%	-	-
Horiz. %	86.29%	89.76%	88.48%	129.34%	115.45%	104.57%	100.00%	-
EPS	19.71	20.59	20.64	26.63	18.58	15.44	15.61	16.87%
YoY %	-4.27%	-0.24%	-22.49%	43.33%	20.34%	-1.09%	-	-
Horiz. %	126.27%	131.90%	132.22%	170.60%	119.03%	98.91%	100.00%	-
DPS	4.14	4.68	4.55	7.03	6.50	5.50	5.50	-17.29%
YoY %	-11.54%	2.86%	-35.28%	8.15%	18.18%	0.00%	-	-
Horiz. %	75.27%	85.09%	82.73%	127.82%	118.18%	100.00%	100.00%	-
NAPS	0.73	0.73	0.71	1.00	0.85	0.82	0.79	-5.14%
YoY %	0.00%	2.82%	-29.00%	17.65%	3.66%	3.80%	-	-
Horiz. %	92.41%	92.41%	89.87%	126.58%	107.59%	103.80%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 175,470
RPS	42.58	43.57	44.19	41.85	37.57	34.33	33.17	18.16%
YoY %	-2.27%	-1.40%	5.59%	11.39%	9.44%	3.50%	-	-
Horiz. %	128.37%	131.35%	133.22%	126.17%	113.26%	103.50%	100.00%	-
EPS	8.95	9.20	9.49	7.93	5.57	4.67	4.77	52.30%
YoY %	-2.72%	-3.06%	19.67%	42.37%	19.27%	-2.10%	-	-
Horiz. %	187.63%	192.87%	198.95%	166.25%	116.77%	97.90%	100.00%	-
DPS	1.88	2.09	2.09	2.09	1.96	1.68	1.68	7.80%
YoY %	-10.05%	0.00%	0.00%	6.63%	16.67%	0.00%	-	-
Horiz. %	111.90%	124.40%	124.40%	124.40%	116.67%	100.00%	100.00%	-
NAPS	0.3316	0.3261	0.3264	0.2978	0.2547	0.2478	0.2412	23.71%
YoY %	1.69%	-0.09%	9.60%	16.92%	2.78%	2.74%	-	-
Horiz. %	137.48%	135.20%	135.32%	123.47%	105.60%	102.74%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	1.56	1.69	2.06	2.62	1.00	1.07	1.17	-
P/RPS	1.66	1.73	2.14	1.86	0.80	0.94	1.08	33.29%
YoY %	-4.05%	-19.16%	15.05%	132.50%	-14.89%	-12.96%	-	-
Horiz. %	153.70%	160.19%	198.15%	172.22%	74.07%	87.04%	100.00%	-
P/EPS	7.91	8.21	9.98	9.84	5.38	6.93	7.49	3.71%
YoY %	-3.65%	-17.74%	1.42%	82.90%	-22.37%	-7.48%	-	-
Horiz. %	105.61%	109.61%	133.24%	131.38%	71.83%	92.52%	100.00%	-
EY	12.64	12.18	10.02	10.16	18.58	14.43	13.34	-3.53%
YoY %	3.78%	21.56%	-1.38%	-45.32%	28.76%	8.17%	-	-
Horiz. %	94.75%	91.30%	75.11%	76.16%	139.28%	108.17%	100.00%	-
DY	2.65	2.77	2.21	2.68	6.50	5.14	4.70	-31.82%
YoY %	-4.33%	25.34%	-17.54%	-58.77%	26.46%	9.36%	-	-
Horiz. %	56.38%	58.94%	47.02%	57.02%	138.30%	109.36%	100.00%	-
P/NAPS	2.14	2.32	2.90	2.62	1.18	1.30	1.48	27.95%
YoY %	-7.76%	-20.00%	10.69%	122.03%	-9.23%	-12.16%	-	-
Horiz. %	144.59%	156.76%	195.95%	177.03%	79.73%	87.84%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	07/08/19	07/05/19	26/02/19	09/11/18	07/08/18	22/05/18	28/02/18	-
Price	1.88	1.70	1.63	3.01	1.62	1.13	1.14	-
P/RPS	2.01	1.74	1.70	2.14	1.29	0.99	1.05	54.35%
YoY %	15.52%	2.35%	-20.56%	65.89%	30.30%	-5.71%	-	-
Horiz. %	191.43%	165.71%	161.90%	203.81%	122.86%	94.29%	100.00%	-
P/EPS	9.54	8.26	7.90	11.31	8.72	7.32	7.30	19.59%
YoY %	15.50%	4.56%	-30.15%	29.70%	19.13%	0.27%	-	-
Horiz. %	130.68%	113.15%	108.22%	154.93%	119.45%	100.27%	100.00%	-
EY	10.48	12.11	12.67	8.85	11.47	13.66	13.70	-16.39%
YoY %	-13.46%	-4.42%	43.16%	-22.84%	-16.03%	-0.29%	-	-
Horiz. %	76.50%	88.39%	92.48%	64.60%	83.72%	99.71%	100.00%	-
DY	2.20	2.76	2.79	2.33	4.01	4.87	4.82	-40.80%
YoY %	-20.29%	-1.08%	19.74%	-41.90%	-17.66%	1.04%	-	-
Horiz. %	45.64%	57.26%	57.88%	48.34%	83.20%	101.04%	100.00%	-
P/NAPS	2.58	2.33	2.30	3.01	1.91	1.38	1.44	47.67%
YoY %	10.73%	1.30%	-23.59%	57.59%	38.41%	-4.17%	-	-
Horiz. %	179.17%	161.81%	159.72%	209.03%	132.64%	95.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos