[DUFU] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 48.66%
YoY- 64.67%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 212,312 170,298 178,347 130,895 122,592 122,689 92,907 14.75%
PBT 48,457 36,137 46,640 25,677 15,465 9,329 7,076 37.76%
Tax -11,798 -7,017 -9,755 -6,067 -3,556 -1,558 -83 128.27%
NP 36,659 29,120 36,885 19,610 11,909 7,771 6,993 31.76%
-
NP to SH 36,899 29,414 36,897 19,610 11,909 7,771 6,993 31.91%
-
Tax Rate 24.35% 19.42% 20.92% 23.63% 22.99% 16.70% 1.17% -
Total Cost 175,653 141,178 141,462 111,285 110,683 114,918 85,914 12.64%
-
Net Worth 238,849 197,357 162,736 133,454 118,260 109,109 99,549 15.68%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 37,644 11,533 11,391 9,174 3,532 - - -
Div Payout % 102.02% 39.21% 30.87% 46.79% 29.66% - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 238,849 197,357 162,736 133,454 118,260 109,109 99,549 15.68%
NOSH 534,944 263,205 175,470 175,470 175,470 175,417 175,263 20.41%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 17.27% 17.10% 20.68% 14.98% 9.71% 6.33% 7.53% -
ROE 15.45% 14.90% 22.67% 14.69% 10.07% 7.12% 7.02% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 40.89 66.44 109.59 78.47 72.88 69.94 53.01 -4.23%
EPS 7.20 11.80 22.50 11.80 7.08 4.43 3.99 10.32%
DPS 7.25 4.50 7.00 5.50 2.10 0.00 0.00 -
NAPS 0.46 0.77 1.00 0.80 0.703 0.622 0.568 -3.45%
Adjusted Per Share Value based on latest NOSH - 175,470
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 38.86 31.17 32.64 23.96 22.44 22.45 17.00 14.75%
EPS 6.75 5.38 6.75 3.59 2.18 1.42 1.28 31.89%
DPS 6.89 2.11 2.08 1.68 0.65 0.00 0.00 -
NAPS 0.4371 0.3612 0.2978 0.2442 0.2164 0.1997 0.1822 15.68%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.27 2.72 2.62 1.35 0.61 0.305 0.25 -
P/RPS 8.00 4.09 2.39 1.72 0.84 0.44 0.47 60.31%
P/EPS 46.02 23.70 11.56 11.48 8.62 6.88 6.27 39.36%
EY 2.17 4.22 8.65 8.71 11.61 14.52 15.96 -28.26%
DY 2.22 1.65 2.67 4.07 3.44 0.00 0.00 -
P/NAPS 7.11 3.53 2.62 1.69 0.87 0.49 0.44 58.93%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 02/11/20 05/11/19 09/11/18 27/11/17 17/11/16 23/11/15 18/11/14 -
Price 3.20 2.83 3.01 1.35 0.595 0.40 0.24 -
P/RPS 7.83 4.26 2.75 1.72 0.82 0.57 0.45 60.90%
P/EPS 45.03 24.66 13.28 11.48 8.40 9.03 6.02 39.80%
EY 2.22 4.06 7.53 8.71 11.90 11.07 16.63 -28.48%
DY 2.27 1.59 2.33 4.07 3.53 0.00 0.00 -
P/NAPS 6.96 3.68 3.01 1.69 0.85 0.64 0.42 59.60%

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