[DUFU] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 71.72%
YoY- -124.62%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 174,722 158,184 149,420 116,230 106,760 125,252 126,222 5.56%
PBT 34,880 16,208 6,080 -596 2,594 5,016 1,622 66.68%
Tax -8,498 -3,800 230 78 -490 -534 -558 57.37%
NP 26,382 12,408 6,310 -518 2,104 4,482 1,064 70.67%
-
NP to SH 26,382 12,408 6,310 -518 2,104 4,482 1,064 70.67%
-
Tax Rate 24.36% 23.45% -3.78% - 18.89% 10.65% 34.40% -
Total Cost 148,340 145,776 143,110 116,748 104,656 120,770 125,158 2.86%
-
Net Worth 130,118 116,239 103,238 90,477 86,431 87,962 90,198 6.29%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 11,677 3,749 - - - - - -
Div Payout % 44.26% 30.22% - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 130,118 116,239 103,238 90,477 86,431 87,962 90,198 6.29%
NOSH 175,470 170,439 175,277 172,666 119,545 119,839 120,909 6.39%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 15.10% 7.84% 4.22% -0.45% 1.97% 3.58% 0.84% -
ROE 20.28% 10.67% 6.11% -0.57% 2.43% 5.10% 1.18% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 104.74 92.81 85.25 67.31 89.30 104.52 104.39 0.05%
EPS 15.80 7.28 3.60 -0.30 1.76 3.74 0.88 61.74%
DPS 7.00 2.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.682 0.589 0.524 0.723 0.734 0.746 0.74%
Adjusted Per Share Value based on latest NOSH - 180,909
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 31.98 28.95 27.35 21.27 19.54 22.92 23.10 5.56%
EPS 4.83 2.27 1.15 -0.09 0.39 0.82 0.19 71.38%
DPS 2.14 0.69 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2381 0.2127 0.1889 0.1656 0.1582 0.161 0.1651 6.28%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.41 0.63 0.285 0.235 0.205 0.29 0.35 -
P/RPS 1.35 0.68 0.33 0.35 0.23 0.28 0.34 25.81%
P/EPS 8.92 8.65 7.92 -78.33 11.65 7.75 39.77 -22.03%
EY 11.22 11.56 12.63 -1.28 8.59 12.90 2.51 28.31%
DY 4.96 3.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 0.92 0.48 0.45 0.28 0.40 0.47 25.17%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 29/08/16 27/08/15 27/08/14 27/08/13 28/08/12 23/08/11 -
Price 1.48 0.60 0.275 0.265 0.185 0.27 0.34 -
P/RPS 1.41 0.65 0.32 0.39 0.21 0.26 0.33 27.35%
P/EPS 9.36 8.24 7.64 -88.33 10.51 7.22 38.64 -21.02%
EY 10.69 12.13 13.09 -1.13 9.51 13.85 2.59 26.62%
DY 4.73 3.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 0.88 0.47 0.51 0.26 0.37 0.46 26.64%

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