[DUFU] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
07-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -3.06%
YoY- 97.21%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 249,122 233,402 232,665 238,041 241,451 228,664 205,303 13.72%
PBT 53,766 54,562 61,557 63,242 65,066 53,751 38,158 25.60%
Tax -9,662 -10,501 -12,893 -13,133 -13,240 -10,434 -7,735 15.93%
NP 44,104 44,061 48,664 50,109 51,826 43,317 30,423 28.00%
-
NP to SH 44,521 44,372 48,917 50,266 51,855 43,329 30,423 28.80%
-
Tax Rate 17.97% 19.25% 20.94% 20.77% 20.35% 19.41% 20.27% -
Total Cost 205,018 189,341 184,001 187,932 189,625 185,347 174,880 11.14%
-
Net Worth 215,299 197,357 181,166 178,195 178,337 162,736 139,143 33.67%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 11,330 11,330 10,272 11,434 11,434 11,434 10,702 3.86%
Div Payout % 25.45% 25.54% 21.00% 22.75% 22.05% 26.39% 35.18% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 215,299 197,357 181,166 178,195 178,337 162,736 139,143 33.67%
NOSH 263,205 263,205 263,205 263,205 263,205 175,470 175,470 30.94%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 17.70% 18.88% 20.92% 21.05% 21.46% 18.94% 14.82% -
ROE 20.68% 22.48% 27.00% 28.21% 29.08% 26.63% 21.86% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 97.20 91.06 93.75 97.52 96.13 140.51 125.42 -15.58%
EPS 17.37 17.31 19.71 20.59 20.64 26.63 18.58 -4.37%
DPS 4.42 4.42 4.14 4.68 4.55 7.03 6.50 -22.61%
NAPS 0.84 0.77 0.73 0.73 0.71 1.00 0.85 -0.78%
Adjusted Per Share Value based on latest NOSH - 263,205
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 45.59 42.72 42.58 43.57 44.19 41.85 37.57 13.72%
EPS 8.15 8.12 8.95 9.20 9.49 7.93 5.57 28.79%
DPS 2.07 2.07 1.88 2.09 2.09 2.09 1.96 3.69%
NAPS 0.394 0.3612 0.3316 0.3261 0.3264 0.2978 0.2547 33.64%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.24 2.72 1.56 1.69 2.06 2.62 1.00 -
P/RPS 3.33 2.99 1.66 1.73 2.14 1.86 0.80 158.09%
P/EPS 18.65 15.71 7.91 8.21 9.98 9.84 5.38 128.53%
EY 5.36 6.36 12.64 12.18 10.02 10.16 18.58 -56.24%
DY 1.36 1.63 2.65 2.77 2.21 2.68 6.50 -64.65%
P/NAPS 3.86 3.53 2.14 2.32 2.90 2.62 1.18 119.88%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 05/11/19 07/08/19 07/05/19 26/02/19 09/11/18 07/08/18 -
Price 4.76 2.83 1.88 1.70 1.63 3.01 1.62 -
P/RPS 4.90 3.11 2.01 1.74 1.70 2.14 1.29 142.85%
P/EPS 27.40 16.35 9.54 8.26 7.90 11.31 8.72 114.08%
EY 3.65 6.12 10.48 12.11 12.67 8.85 11.47 -53.29%
DY 0.93 1.56 2.20 2.76 2.79 2.33 4.01 -62.15%
P/NAPS 5.67 3.68 2.58 2.33 2.30 3.01 1.91 106.14%

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