[DUFU] YoY Cumulative 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- 109.98%
YoY- 88.15%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 258,711 212,312 170,298 178,347 130,895 122,592 122,689 13.22%
PBT 71,536 48,457 36,137 46,640 25,677 15,465 9,329 40.38%
Tax -15,847 -11,798 -7,017 -9,755 -6,067 -3,556 -1,558 47.14%
NP 55,689 36,659 29,120 36,885 19,610 11,909 7,771 38.80%
-
NP to SH 55,689 36,899 29,414 36,897 19,610 11,909 7,771 38.80%
-
Tax Rate 22.15% 24.35% 19.42% 20.92% 23.63% 22.99% 16.70% -
Total Cost 203,022 175,653 141,178 141,462 111,285 110,683 114,918 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 30,301 37,644 11,533 11,391 9,174 3,532 - -
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 19.21% 15.45% 14.90% 22.67% 14.69% 10.07% 7.12% -
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 49.09 40.89 66.44 109.59 78.47 72.88 69.94 -5.72%
EPS 10.60 7.20 11.80 22.50 11.80 7.08 4.43 15.63%
DPS 5.75 7.25 4.50 7.00 5.50 2.10 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 47.35 38.86 31.17 32.64 23.96 22.44 22.45 13.23%
EPS 10.19 6.75 5.38 6.75 3.59 2.18 1.42 38.84%
DPS 5.55 6.89 2.11 2.08 1.68 0.65 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 8.60 8.00 4.09 2.39 1.72 0.84 0.44 64.05%
P/EPS 39.93 46.02 23.70 11.56 11.48 8.62 6.88 34.01%
EY 2.50 2.17 4.22 8.65 8.71 11.61 14.52 -25.39%
DY 1.36 2.22 1.65 2.67 4.07 3.44 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 9.00 7.83 4.26 2.75 1.72 0.82 0.57 58.32%
P/EPS 41.83 45.03 24.66 13.28 11.48 8.40 9.03 29.08%
EY 2.39 2.22 4.06 7.53 8.71 11.90 11.07 -22.52%
DY 1.30 2.27 1.59 2.33 4.07 3.53 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