[DUFU] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 66.95%
YoY- 734.92%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 197,404 211,044 185,564 164,108 139,832 107,772 111,876 9.92%
PBT 23,228 30,524 32,864 21,324 848 -2,064 2,632 43.73%
Tax -7,044 -7,472 -7,604 -3,056 1,340 232 -420 59.95%
NP 16,184 23,052 25,260 18,268 2,188 -1,832 2,212 39.31%
-
NP to SH 16,696 23,052 25,260 18,268 2,188 -1,832 2,212 40.03%
-
Tax Rate 30.33% 24.48% 23.14% 14.33% -158.02% - 15.96% -
Total Cost 181,220 187,992 160,304 145,840 137,644 109,604 109,664 8.72%
-
Net Worth 178,195 135,398 130,118 109,608 100,577 82,913 84,993 13.12%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 178,195 135,398 130,118 109,608 100,577 82,913 84,993 13.12%
NOSH 263,205 175,470 175,470 175,653 176,451 157,931 120,217 13.94%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 8.20% 10.92% 13.61% 11.13% 1.56% -1.70% 1.98% -
ROE 9.37% 17.03% 19.41% 16.67% 2.18% -2.21% 2.60% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 80.87 127.81 111.24 93.43 79.25 68.24 93.06 -2.31%
EPS 6.80 14.00 15.20 10.40 1.24 -1.16 1.84 24.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.82 0.78 0.624 0.57 0.525 0.707 0.53%
Adjusted Per Share Value based on latest NOSH - 175,653
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 36.13 38.63 33.96 30.04 25.59 19.72 20.48 9.91%
EPS 3.06 4.22 4.62 3.34 0.40 -0.34 0.40 40.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3261 0.2478 0.2381 0.2006 0.1841 0.1517 0.1556 13.11%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.69 1.07 1.10 0.49 0.375 0.185 0.25 -
P/RPS 2.09 0.84 0.99 0.52 0.47 0.27 0.27 40.62%
P/EPS 24.71 7.66 7.26 4.71 30.24 -15.95 13.59 10.47%
EY 4.05 13.05 13.77 21.22 3.31 -6.27 7.36 -9.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 1.30 1.41 0.79 0.66 0.35 0.35 37.03%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 07/05/19 22/05/18 24/05/17 19/05/16 28/05/15 16/05/14 29/05/13 -
Price 1.70 1.13 1.56 0.55 0.37 0.215 0.23 -
P/RPS 2.10 0.88 1.40 0.59 0.47 0.32 0.25 42.55%
P/EPS 24.85 8.09 10.30 5.29 29.84 -18.53 12.50 12.12%
EY 4.02 12.35 9.71 18.91 3.35 -5.40 8.00 -10.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 1.38 2.00 0.88 0.65 0.41 0.33 38.48%

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