[DUFU] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 376.78%
YoY- 1210.55%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 58,691 40,970 38,065 39,752 31,172 25,411 34,114 9.45%
PBT 15,181 9,223 2,773 2,828 218 639 1,352 49.61%
Tax -3,371 -2,347 -1,136 -220 -19 -140 -162 65.80%
NP 11,810 6,876 1,637 2,608 199 499 1,190 46.56%
-
NP to SH 11,810 6,876 1,637 2,608 199 499 1,190 46.56%
-
Tax Rate 22.21% 25.45% 40.97% 7.78% 8.72% 21.91% 11.98% -
Total Cost 46,881 34,094 36,428 37,144 30,973 24,912 32,924 6.06%
-
Net Worth 139,143 130,118 116,295 103,094 94,796 85,899 88,228 7.88%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 7,366 5,838 1,875 - - - - -
Div Payout % 62.37% 84.91% 114.58% - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 139,143 130,118 116,295 103,094 94,796 85,899 88,228 7.88%
NOSH 175,470 175,470 170,520 175,033 180,909 118,809 120,202 6.50%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 20.12% 16.78% 4.30% 6.56% 0.64% 1.96% 3.49% -
ROE 8.49% 5.28% 1.41% 2.53% 0.21% 0.58% 1.35% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 35.85 24.56 22.32 22.71 17.23 21.39 28.38 3.96%
EPS 7.20 4.10 0.96 1.49 0.11 0.42 0.99 39.17%
DPS 4.50 3.50 1.10 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.78 0.682 0.589 0.524 0.723 0.734 2.47%
Adjusted Per Share Value based on latest NOSH - 175,033
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.74 7.50 6.97 7.28 5.71 4.65 6.24 9.46%
EPS 2.16 1.26 0.30 0.48 0.04 0.09 0.22 46.30%
DPS 1.35 1.07 0.34 0.00 0.00 0.00 0.00 -
NAPS 0.2547 0.2381 0.2128 0.1887 0.1735 0.1572 0.1615 7.88%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.00 1.41 0.63 0.285 0.235 0.205 0.29 -
P/RPS 2.79 5.74 2.82 1.25 1.36 0.96 1.02 18.24%
P/EPS 13.86 34.21 65.63 19.13 213.64 48.81 29.29 -11.71%
EY 7.21 2.92 1.52 5.23 0.47 2.05 3.41 13.28%
DY 4.50 2.48 1.75 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.81 0.92 0.48 0.45 0.28 0.40 19.74%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 07/08/18 28/08/17 29/08/16 27/08/15 27/08/14 27/08/13 28/08/12 -
Price 1.62 1.48 0.60 0.275 0.265 0.185 0.27 -
P/RPS 4.52 6.03 2.69 1.21 1.54 0.86 0.95 29.67%
P/EPS 22.45 35.91 62.50 18.46 240.91 44.05 27.27 -3.18%
EY 4.45 2.79 1.60 5.42 0.42 2.27 3.67 3.26%
DY 2.78 2.36 1.83 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.90 0.88 0.47 0.51 0.26 0.37 31.44%

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