[DUFU] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 188.39%
YoY- 1318.15%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 222,904 174,722 158,184 149,420 116,230 106,760 125,252 10.07%
PBT 45,624 34,880 16,208 6,080 -596 2,594 5,016 44.45%
Tax -10,480 -8,498 -3,800 230 78 -490 -534 64.19%
NP 35,144 26,382 12,408 6,310 -518 2,104 4,482 40.92%
-
NP to SH 35,144 26,382 12,408 6,310 -518 2,104 4,482 40.92%
-
Tax Rate 22.97% 24.36% 23.45% -3.78% - 18.89% 10.65% -
Total Cost 187,760 148,340 145,776 143,110 116,748 104,656 120,770 7.62%
-
Net Worth 139,143 130,118 116,239 103,238 90,477 86,431 87,962 7.93%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 14,732 11,677 3,749 - - - - -
Div Payout % 41.92% 44.26% 30.22% - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 139,143 130,118 116,239 103,238 90,477 86,431 87,962 7.93%
NOSH 175,470 175,470 170,439 175,277 172,666 119,545 119,839 6.55%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 15.77% 15.10% 7.84% 4.22% -0.45% 1.97% 3.58% -
ROE 25.26% 20.28% 10.67% 6.11% -0.57% 2.43% 5.10% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 136.17 104.74 92.81 85.25 67.31 89.30 104.52 4.50%
EPS 21.40 15.80 7.28 3.60 -0.30 1.76 3.74 33.72%
DPS 9.00 7.00 2.20 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.78 0.682 0.589 0.524 0.723 0.734 2.47%
Adjusted Per Share Value based on latest NOSH - 175,033
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 40.80 31.98 28.95 27.35 21.27 19.54 22.92 10.08%
EPS 6.43 4.83 2.27 1.15 -0.09 0.39 0.82 40.92%
DPS 2.70 2.14 0.69 0.00 0.00 0.00 0.00 -
NAPS 0.2547 0.2381 0.2127 0.189 0.1656 0.1582 0.161 7.94%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.00 1.41 0.63 0.285 0.235 0.205 0.29 -
P/RPS 0.73 1.35 0.68 0.33 0.35 0.23 0.28 17.30%
P/EPS 4.66 8.92 8.65 7.92 -78.33 11.65 7.75 -8.12%
EY 21.47 11.22 11.56 12.63 -1.28 8.59 12.90 8.85%
DY 9.00 4.96 3.49 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.81 0.92 0.48 0.45 0.28 0.40 19.74%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 07/08/18 28/08/17 29/08/16 27/08/15 27/08/14 27/08/13 28/08/12 -
Price 1.62 1.48 0.60 0.275 0.265 0.185 0.27 -
P/RPS 1.19 1.41 0.65 0.32 0.39 0.21 0.26 28.83%
P/EPS 7.55 9.36 8.24 7.64 -88.33 10.51 7.22 0.74%
EY 13.25 10.69 12.13 13.09 -1.13 9.51 13.85 -0.73%
DY 5.56 4.73 3.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.90 0.88 0.47 0.51 0.26 0.37 31.44%

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