[DUFU] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 19.68%
YoY- 99.13%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 233,402 232,665 238,041 241,451 228,664 205,303 187,582 15.66%
PBT 54,562 61,557 63,242 65,066 53,751 38,158 32,200 42.08%
Tax -10,501 -12,893 -13,133 -13,240 -10,434 -7,735 -6,711 34.74%
NP 44,061 48,664 50,109 51,826 43,317 30,423 25,489 43.98%
-
NP to SH 44,372 48,917 50,266 51,855 43,329 30,423 25,489 44.66%
-
Tax Rate 19.25% 20.94% 20.77% 20.35% 19.41% 20.27% 20.84% -
Total Cost 189,341 184,001 187,932 189,625 185,347 174,880 162,093 10.90%
-
Net Worth 197,357 181,166 178,195 178,337 162,736 139,143 135,398 28.52%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 11,330 10,272 11,434 11,434 11,434 10,702 9,174 15.09%
Div Payout % 25.54% 21.00% 22.75% 22.05% 26.39% 35.18% 36.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 197,357 181,166 178,195 178,337 162,736 139,143 135,398 28.52%
NOSH 263,205 263,205 263,205 263,205 175,470 175,470 175,470 31.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 18.88% 20.92% 21.05% 21.46% 18.94% 14.82% 13.59% -
ROE 22.48% 27.00% 28.21% 29.08% 26.63% 21.86% 18.83% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 91.06 93.75 97.52 96.13 140.51 125.42 113.60 -13.69%
EPS 17.31 19.71 20.59 20.64 26.63 18.58 15.44 7.91%
DPS 4.42 4.14 4.68 4.55 7.03 6.50 5.50 -13.55%
NAPS 0.77 0.73 0.73 0.71 1.00 0.85 0.82 -4.10%
Adjusted Per Share Value based on latest NOSH - 263,205
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 42.72 42.58 43.57 44.19 41.85 37.57 34.33 15.67%
EPS 8.12 8.95 9.20 9.49 7.93 5.57 4.67 44.54%
DPS 2.07 1.88 2.09 2.09 2.09 1.96 1.68 14.91%
NAPS 0.3612 0.3316 0.3261 0.3264 0.2978 0.2547 0.2478 28.52%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 2.72 1.56 1.69 2.06 2.62 1.00 1.07 -
P/RPS 2.99 1.66 1.73 2.14 1.86 0.80 0.94 116.13%
P/EPS 15.71 7.91 8.21 9.98 9.84 5.38 6.93 72.48%
EY 6.36 12.64 12.18 10.02 10.16 18.58 14.43 -42.05%
DY 1.63 2.65 2.77 2.21 2.68 6.50 5.14 -53.46%
P/NAPS 3.53 2.14 2.32 2.90 2.62 1.18 1.30 94.51%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 05/11/19 07/08/19 07/05/19 26/02/19 09/11/18 07/08/18 22/05/18 -
Price 2.83 1.88 1.70 1.63 3.01 1.62 1.13 -
P/RPS 3.11 2.01 1.74 1.70 2.14 1.29 0.99 114.34%
P/EPS 16.35 9.54 8.26 7.90 11.31 8.72 7.32 70.78%
EY 6.12 10.48 12.11 12.67 8.85 11.47 13.66 -41.42%
DY 1.56 2.20 2.76 2.79 2.33 4.01 4.87 -53.15%
P/NAPS 3.68 2.58 2.33 2.30 3.01 1.91 1.38 92.18%

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