[DUFU] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
09-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 39.98%
YoY- 88.15%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 344,948 283,082 227,064 237,796 174,526 163,456 163,585 13.22%
PBT 95,381 64,609 48,182 62,186 34,236 20,620 12,438 40.38%
Tax -21,129 -15,730 -9,356 -13,006 -8,089 -4,741 -2,077 47.14%
NP 74,252 48,878 38,826 49,180 26,146 15,878 10,361 38.81%
-
NP to SH 74,252 49,198 39,218 49,196 26,146 15,878 10,361 38.81%
-
Tax Rate 22.15% 24.35% 19.42% 20.91% 23.63% 22.99% 16.70% -
Total Cost 270,696 234,204 188,237 188,616 148,380 147,577 153,224 9.93%
-
Net Worth 289,837 238,849 197,357 162,736 133,454 118,260 109,109 17.66%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 40,401 50,193 15,378 15,188 12,233 4,710 - -
Div Payout % 54.41% 102.02% 39.21% 30.87% 46.79% 29.66% - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 289,837 238,849 197,357 162,736 133,454 118,260 109,109 17.66%
NOSH 541,000 534,944 263,205 175,470 175,470 175,470 175,417 20.62%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 21.53% 17.27% 17.10% 20.68% 14.98% 9.71% 6.33% -
ROE 25.62% 20.60% 19.87% 30.23% 19.59% 13.43% 9.50% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 65.46 54.52 88.59 146.12 104.62 97.17 93.25 -5.72%
EPS 14.13 9.60 15.73 30.00 15.73 9.44 5.91 15.62%
DPS 7.67 9.67 6.00 9.33 7.33 2.80 0.00 -
NAPS 0.55 0.46 0.77 1.00 0.80 0.703 0.622 -2.02%
Adjusted Per Share Value based on latest NOSH - 175,470
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 63.13 51.81 41.56 43.52 31.94 29.92 29.94 13.22%
EPS 13.59 9.00 7.18 9.00 4.79 2.91 1.90 38.76%
DPS 7.39 9.19 2.81 2.78 2.24 0.86 0.00 -
NAPS 0.5305 0.4371 0.3612 0.2978 0.2442 0.2164 0.1997 17.66%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 4.22 3.27 2.72 2.62 1.35 0.61 0.305 -
P/RPS 6.45 6.00 3.07 1.79 1.29 0.63 0.33 64.05%
P/EPS 29.95 34.51 17.78 8.67 8.61 6.46 5.16 34.02%
EY 3.34 2.90 5.63 11.54 11.61 15.47 19.37 -25.37%
DY 1.82 2.96 2.21 3.56 5.43 4.59 0.00 -
P/NAPS 7.67 7.11 3.53 2.62 1.69 0.87 0.49 58.09%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 02/11/21 02/11/20 05/11/19 09/11/18 27/11/17 17/11/16 23/11/15 -
Price 4.42 3.20 2.83 3.01 1.35 0.595 0.40 -
P/RPS 6.75 5.87 3.19 2.06 1.29 0.61 0.43 58.16%
P/EPS 31.37 33.77 18.50 9.96 8.61 6.30 6.77 29.08%
EY 3.19 2.96 5.41 10.04 11.61 15.86 14.77 -22.52%
DY 1.73 3.02 2.12 3.10 5.43 4.71 0.00 -
P/NAPS 8.04 6.96 3.68 3.01 1.69 0.85 0.64 52.40%

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