[DUFU] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock

[DUFU] DUFU TECHNOLOGY CORP. BHD

Announcement Date

07-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 204.91%

YoY- 33.21%

Quarter Report

DUFU's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	167,722	136,358	102,666	111,452	87,361	79,092	74,710	14.41%
YoY %	23.00%	32.82%	-7.88%	27.58%	10.45%	5.87%	-	-
Horiz. %	224.50%	182.52%	137.42%	149.18%	116.93%	105.87%	100.00%	-
PBT	46,101	31,627	19,303	22,812	17,440	8,104	3,040	57.26%
YoY %	45.76%	63.84%	-15.38%	30.80%	115.20%	166.58%	-	-
Horiz. %	1,516.48%	1,040.36%	634.97%	750.39%	573.68%	266.58%	100.00%	-
Tax	-10,662	-7,776	-4,892	-5,240	-4,249	-1,900	115	-
YoY %	-37.11%	-58.95%	6.64%	-23.32%	-123.63%	-1,752.17%	-	-
Horiz. %	-9,271.30%	-6,761.74%	-4,253.91%	-4,556.52%	-3,694.78%	-1,652.17%	100.00%	-
NP	35,439	23,851	14,411	17,572	13,191	6,204	3,155	49.59%
YoY %	48.58%	65.51%	-17.99%	33.21%	112.62%	96.64%	-	-
Horiz. %	1,123.26%	755.97%	456.77%	556.96%	418.10%	196.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,439	24,041	14,635	17,572	13,191	6,204	3,155	49.59%
YoY %	47.41%	64.27%	-16.71%	33.21%	112.62%	96.64%	-	-
Horiz. %	1,123.26%	762.00%	463.87%	556.96%	418.10%	196.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.13%	24.59%	25.34%	22.97%	24.36%	23.45%	-3.78%	-
YoY %	-5.94%	-2.96%	10.32%	-5.71%	3.88%	720.37%	-	-
Horiz. %	-611.90%	-650.53%	-670.37%	-607.67%	-644.44%	-620.37%	100.00%	-
Total Cost	132,283	112,507	88,255	93,880	74,170	72,888	71,555	10.77%
YoY %	17.58%	27.48%	-5.99%	26.57%	1.76%	1.86%	-	-
Horiz. %	184.87%	157.23%	123.34%	131.20%	103.65%	101.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	276,328	225,551	181,166	139,143	130,118	116,239	103,238	17.81%
YoY %	22.51%	24.50%	30.20%	6.94%	11.94%	12.59%	-	-
Horiz. %	267.66%	218.48%	175.48%	134.78%	126.04%	112.59%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	19,551	15,378	6,204	7,366	5,838	1,874	-	-
YoY %	27.14%	147.87%	-15.78%	26.17%	211.53%	0.00%	-	-
Horiz. %	1,043.28%	820.60%	331.06%	393.06%	311.53%	100.00%	-	-
Div Payout %	55.17%	63.97%	42.39%	41.92%	44.26%	30.22%	-	-
YoY %	-13.76%	50.91%	1.12%	-5.29%	46.46%	0.00%	-	-
Horiz. %	182.56%	211.68%	140.27%	138.72%	146.46%	100.00%	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	276,328	225,551	181,166	139,143	130,118	116,239	103,238	17.81%
YoY %	22.51%	24.50%	30.20%	6.94%	11.94%	12.59%	-	-
Horiz. %	267.66%	218.48%	175.48%	134.78%	126.04%	112.59%	100.00%	-
NOSH	535,166	263,205	263,205	175,470	175,470	170,439	175,277	20.42%
YoY %	103.33%	0.00%	50.00%	0.00%	2.95%	-2.76%	-	-
Horiz. %	305.33%	150.17%	150.17%	100.11%	100.11%	97.24%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	21.13%	17.49%	14.04%	15.77%	15.10%	7.84%	4.22%	-
YoY %	20.81%	24.57%	-10.97%	4.44%	92.60%	85.78%	-	-
Horiz. %	500.71%	414.45%	332.70%	373.70%	357.82%	185.78%	100.00%	-
ROE	12.82%	10.66%	8.08%	12.63%	10.14%	5.34%	3.06%	-
YoY %	20.26%	31.93%	-36.03%	24.56%	89.89%	74.51%	-	-
Horiz. %	418.95%	348.37%	264.05%	412.75%	331.37%	174.51%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	32.17	53.20	41.37	68.08	52.37	46.40	42.62	-4.57%
YoY %	-39.53%	28.60%	-39.23%	30.00%	12.87%	8.87%	-	-
Horiz. %	75.48%	124.82%	97.07%	159.74%	122.88%	108.87%	100.00%	-
EPS	6.80	9.40	5.90	10.70	7.90	3.64	1.80	24.77%
YoY %	-27.66%	59.32%	-44.86%	35.44%	117.03%	102.22%	-	-
Horiz. %	377.78%	522.22%	327.78%	594.44%	438.89%	202.22%	100.00%	-
DPS	3.75	6.00	2.50	4.50	3.50	1.10	0.00	-
YoY %	-37.50%	140.00%	-44.44%	28.57%	218.18%	0.00%	-	-
Horiz. %	340.91%	545.45%	227.27%	409.09%	318.18%	100.00%	-	-
NAPS	0.53	0.88	0.73	0.85	0.78	0.682	0.589	-1.74%
YoY %	-39.77%	20.55%	-14.12%	8.97%	14.37%	15.79%	-	-
Horiz. %	89.98%	149.41%	123.94%	144.31%	132.43%	115.79%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 175,470
RPS	30.70	24.96	18.79	20.40	15.99	14.48	13.67	14.42%
YoY %	23.00%	32.84%	-7.89%	27.58%	10.43%	5.93%	-	-
Horiz. %	224.58%	182.59%	137.45%	149.23%	116.97%	105.93%	100.00%	-
EPS	6.49	4.40	2.68	3.22	2.41	1.14	0.58	49.50%
YoY %	47.50%	64.18%	-16.77%	33.61%	111.40%	96.55%	-	-
Horiz. %	1,118.97%	758.62%	462.07%	555.17%	415.52%	196.55%	100.00%	-
DPS	3.58	2.81	1.14	1.35	1.07	0.34	0.00	-
YoY %	27.40%	146.49%	-15.56%	26.17%	214.71%	0.00%	-	-
Horiz. %	1,052.94%	826.47%	335.29%	397.06%	314.71%	100.00%	-	-
NAPS	0.5057	0.4128	0.3316	0.2547	0.2381	0.2127	0.1889	17.81%
YoY %	22.50%	24.49%	30.19%	6.97%	11.94%	12.60%	-	-
Horiz. %	267.71%	218.53%	175.54%	134.83%	126.05%	112.60%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	4.54	4.85	1.56	1.00	1.41	0.63	0.285	-
P/RPS	14.11	9.12	3.77	1.47	2.69	1.36	0.67	66.10%
YoY %	54.71%	141.91%	156.46%	-45.35%	97.79%	102.99%	-	-
Horiz. %	2,105.97%	1,361.19%	562.69%	219.40%	401.49%	202.99%	100.00%	-
P/EPS	66.79	51.71	26.45	9.32	17.83	17.31	15.83	27.08%
YoY %	29.16%	95.50%	183.80%	-47.73%	3.00%	9.35%	-	-
Horiz. %	421.92%	326.66%	167.09%	58.88%	112.63%	109.35%	100.00%	-
EY	1.50	1.93	3.78	10.73	5.61	5.78	6.32	-21.29%
YoY %	-22.28%	-48.94%	-64.77%	91.27%	-2.94%	-8.54%	-	-
Horiz. %	23.73%	30.54%	59.81%	169.78%	88.77%	91.46%	100.00%	-
DY	0.83	1.24	1.60	4.50	2.48	1.75	0.00	-
YoY %	-33.06%	-22.50%	-64.44%	81.45%	41.71%	0.00%	-	-
Horiz. %	47.43%	70.86%	91.43%	257.14%	141.71%	100.00%	-	-
P/NAPS	8.57	5.51	2.14	1.18	1.81	0.92	0.48	61.59%
YoY %	55.54%	157.48%	81.36%	-34.81%	96.74%	91.67%	-	-
Horiz. %	1,785.42%	1,147.92%	445.83%	245.83%	377.08%	191.67%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	03/08/21	04/08/20	07/08/19	07/08/18	28/08/17	29/08/16	27/08/15	-
Price	4.46	3.72	1.88	1.62	1.48	0.60	0.275	-
P/RPS	13.86	6.99	4.54	2.38	2.83	1.29	0.65	66.44%
YoY %	98.28%	53.96%	90.76%	-15.90%	119.38%	98.46%	-	-
Horiz. %	2,132.31%	1,075.38%	698.46%	366.15%	435.38%	198.46%	100.00%	-
P/EPS	65.61	39.66	31.88	15.09	18.72	16.48	15.28	27.46%
YoY %	65.43%	24.40%	111.27%	-19.39%	13.59%	7.85%	-	-
Horiz. %	429.38%	259.55%	208.64%	98.76%	122.51%	107.85%	100.00%	-
EY	1.52	2.52	3.14	6.63	5.34	6.07	6.55	-21.59%
YoY %	-39.68%	-19.75%	-52.64%	24.16%	-12.03%	-7.33%	-	-
Horiz. %	23.21%	38.47%	47.94%	101.22%	81.53%	92.67%	100.00%	-
DY	0.84	1.61	1.33	2.78	2.36	1.83	0.00	-
YoY %	-47.83%	21.05%	-52.16%	17.80%	28.96%	0.00%	-	-
Horiz. %	45.90%	87.98%	72.68%	151.91%	128.96%	100.00%	-	-
P/NAPS	8.42	4.23	2.58	1.91	1.90	0.88	0.47	61.68%
YoY %	99.05%	63.95%	35.08%	0.53%	115.91%	87.23%	-	-
Horiz. %	1,791.49%	900.00%	548.94%	406.38%	404.26%	187.23%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos