[DUFU] QoQ TTM Result on 31-Mar-2018 [#1]

Stock

[DUFU] DUFU TECHNOLOGY CORP. BHD

Announcement Date

22-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- -2.12%

YoY- -10.95%

Quarter Report

DUFU's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	241,451	228,664	205,303	187,582	181,212	178,613	178,579	22.20%
YoY %	5.59%	11.38%	9.45%	3.52%	1.46%	0.02%	-	-
Horiz. %	135.21%	128.05%	114.96%	105.04%	101.47%	100.02%	100.00%	-
PBT	65,066	53,751	38,158	32,200	32,785	45,547	44,672	28.40%
YoY %	21.05%	40.86%	18.50%	-1.78%	-28.02%	1.96%	-	-
Horiz. %	145.65%	120.32%	85.42%	72.08%	73.39%	101.96%	100.00%	-
Tax	-13,240	-10,434	-7,735	-6,711	-6,744	-10,735	-10,573	16.13%
YoY %	-26.89%	-34.89%	-15.26%	0.49%	37.18%	-1.53%	-	-
Horiz. %	125.22%	98.69%	73.16%	63.47%	63.79%	101.53%	100.00%	-
NP	51,826	43,317	30,423	25,489	26,041	34,812	34,099	32.09%
YoY %	19.64%	42.38%	19.36%	-2.12%	-25.20%	2.09%	-	-
Horiz. %	151.99%	127.03%	89.22%	74.75%	76.37%	102.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,855	43,329	30,423	25,489	26,041	34,812	34,099	32.14%
YoY %	19.68%	42.42%	19.36%	-2.12%	-25.20%	2.09%	-	-
Horiz. %	152.07%	127.07%	89.22%	74.75%	76.37%	102.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.35%	19.41%	20.27%	20.84%	20.57%	23.57%	23.67%	-
YoY %	4.84%	-4.24%	-2.74%	1.31%	-12.73%	-0.42%	-	-
Horiz. %	85.97%	82.00%	85.64%	88.04%	86.90%	99.58%	100.00%	-
Total Cost	189,625	185,347	174,880	162,093	155,171	143,801	144,480	19.81%
YoY %	2.31%	5.99%	7.89%	4.46%	7.91%	-0.47%	-	-
Horiz. %	131.25%	128.29%	121.04%	112.19%	107.40%	99.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	178,337	162,736	139,143	135,398	131,768	133,454	130,118	23.31%
YoY %	9.59%	16.96%	2.77%	2.75%	-1.26%	2.56%	-	-
Horiz. %	137.06%	125.07%	106.94%	104.06%	101.27%	102.56%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	11,434	11,434	10,702	9,174	9,174	9,174	7,520	32.12%
YoY %	0.00%	6.84%	16.66%	0.00%	0.00%	21.99%	-	-
Horiz. %	152.05%	152.05%	142.31%	121.99%	121.99%	121.99%	100.00%	-
Div Payout %	22.05%	26.39%	35.18%	36.00%	35.23%	26.36%	22.06%	-
YoY %	-16.45%	-24.99%	-2.28%	2.19%	33.65%	19.49%	-	-
Horiz. %	99.95%	119.63%	159.47%	163.19%	159.70%	119.49%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	178,337	162,736	139,143	135,398	131,768	133,454	130,118	23.31%
YoY %	9.59%	16.96%	2.77%	2.75%	-1.26%	2.56%	-	-
Horiz. %	137.06%	125.07%	106.94%	104.06%	101.27%	102.56%	100.00%	-
NOSH	263,205	175,470	175,470	175,470	175,470	175,470	175,470	30.94%
YoY %	50.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	21.46%	18.94%	14.82%	13.59%	14.37%	19.49%	19.09%	-
YoY %	13.31%	27.80%	9.05%	-5.43%	-26.27%	2.10%	-	-
Horiz. %	112.41%	99.21%	77.63%	71.19%	75.28%	102.10%	100.00%	-
ROE	29.08%	26.63%	21.86%	18.83%	19.76%	26.09%	26.21%	-
YoY %	9.20%	21.82%	16.09%	-4.71%	-24.26%	-0.46%	-	-
Horiz. %	110.95%	101.60%	83.40%	71.84%	75.39%	99.54%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	96.13	140.51	125.42	113.60	108.64	107.07	107.05	-6.90%
YoY %	-31.58%	12.03%	10.40%	4.57%	1.47%	0.02%	-	-
Horiz. %	89.80%	131.26%	117.16%	106.12%	101.49%	100.02%	100.00%	-
EPS	20.64	26.63	18.58	15.44	15.61	20.87	20.44	0.64%
YoY %	-22.49%	43.33%	20.34%	-1.09%	-25.20%	2.10%	-	-
Horiz. %	100.98%	130.28%	90.90%	75.54%	76.37%	102.10%	100.00%	-
DPS	4.55	7.03	6.50	5.50	5.50	5.50	4.51	0.58%
YoY %	-35.28%	8.15%	18.18%	0.00%	0.00%	21.95%	-	-
Horiz. %	100.89%	155.88%	144.12%	121.95%	121.95%	121.95%	100.00%	-
NAPS	0.71	1.00	0.85	0.82	0.79	0.80	0.78	-6.06%
YoY %	-29.00%	17.65%	3.66%	3.80%	-1.25%	2.56%	-	-
Horiz. %	91.03%	128.21%	108.97%	105.13%	101.28%	102.56%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 175,470
RPS	44.19	41.85	37.57	34.33	33.17	32.69	32.68	22.21%
YoY %	5.59%	11.39%	9.44%	3.50%	1.47%	0.03%	-	-
Horiz. %	135.22%	128.06%	114.96%	105.05%	101.50%	100.03%	100.00%	-
EPS	9.49	7.93	5.57	4.67	4.77	6.37	6.24	32.14%
YoY %	19.67%	42.37%	19.27%	-2.10%	-25.12%	2.08%	-	-
Horiz. %	152.08%	127.08%	89.26%	74.84%	76.44%	102.08%	100.00%	-
DPS	2.09	2.09	1.96	1.68	1.68	1.68	1.38	31.78%
YoY %	0.00%	6.63%	16.67%	0.00%	0.00%	21.74%	-	-
Horiz. %	151.45%	151.45%	142.03%	121.74%	121.74%	121.74%	100.00%	-
NAPS	0.3264	0.2978	0.2547	0.2478	0.2412	0.2442	0.2381	23.33%
YoY %	9.60%	16.92%	2.78%	2.74%	-1.23%	2.56%	-	-
Horiz. %	137.09%	125.07%	106.97%	104.07%	101.30%	102.56%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	2.06	2.62	1.00	1.07	1.17	1.35	1.41	-
P/RPS	2.14	1.86	0.80	0.94	1.08	1.26	1.32	37.88%
YoY %	15.05%	132.50%	-14.89%	-12.96%	-14.29%	-4.55%	-	-
Horiz. %	162.12%	140.91%	60.61%	71.21%	81.82%	95.45%	100.00%	-
P/EPS	9.98	9.84	5.38	6.93	7.49	6.47	6.90	27.80%
YoY %	1.42%	82.90%	-22.37%	-7.48%	15.77%	-6.23%	-	-
Horiz. %	144.64%	142.61%	77.97%	100.43%	108.55%	93.77%	100.00%	-
EY	10.02	10.16	18.58	14.43	13.34	15.46	14.50	-21.78%
YoY %	-1.38%	-45.32%	28.76%	8.17%	-13.71%	6.62%	-	-
Horiz. %	69.10%	70.07%	128.14%	99.52%	92.00%	106.62%	100.00%	-
DY	2.21	2.68	6.50	5.14	4.70	4.07	3.20	-21.81%
YoY %	-17.54%	-58.77%	26.46%	9.36%	15.48%	27.19%	-	-
Horiz. %	69.06%	83.75%	203.12%	160.62%	146.88%	127.19%	100.00%	-
P/NAPS	2.90	2.62	1.18	1.30	1.48	1.69	1.81	36.80%
YoY %	10.69%	122.03%	-9.23%	-12.16%	-12.43%	-6.63%	-	-
Horiz. %	160.22%	144.75%	65.19%	71.82%	81.77%	93.37%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	26/02/19	09/11/18	07/08/18	22/05/18	28/02/18	27/11/17	28/08/17	-
Price	1.63	3.01	1.62	1.13	1.14	1.35	1.48	-
P/RPS	1.70	2.14	1.29	0.99	1.05	1.26	1.38	14.87%
YoY %	-20.56%	65.89%	30.30%	-5.71%	-16.67%	-8.70%	-	-
Horiz. %	123.19%	155.07%	93.48%	71.74%	76.09%	91.30%	100.00%	-
P/EPS	7.90	11.31	8.72	7.32	7.30	6.47	7.24	5.97%
YoY %	-30.15%	29.70%	19.13%	0.27%	12.83%	-10.64%	-	-
Horiz. %	109.12%	156.22%	120.44%	101.10%	100.83%	89.36%	100.00%	-
EY	12.67	8.85	11.47	13.66	13.70	15.46	13.81	-5.56%
YoY %	43.16%	-22.84%	-16.03%	-0.29%	-11.38%	11.95%	-	-
Horiz. %	91.75%	64.08%	83.06%	98.91%	99.20%	111.95%	100.00%	-
DY	2.79	2.33	4.01	4.87	4.82	4.07	3.05	-5.75%
YoY %	19.74%	-41.90%	-17.66%	1.04%	18.43%	33.44%	-	-
Horiz. %	91.48%	76.39%	131.48%	159.67%	158.03%	133.44%	100.00%	-
P/NAPS	2.30	3.01	1.91	1.38	1.44	1.69	1.90	13.54%
YoY %	-23.59%	57.59%	38.41%	-4.17%	-14.79%	-11.05%	-	-
Horiz. %	121.05%	158.42%	100.53%	72.63%	75.79%	88.95%	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