[DUFU] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 76.99%
YoY- -36.35%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 66,895 43,534 43,500 47,979 34,792 25,033 28,856 15.03%
PBT 23,829 8,236 7,361 6,289 7,374 -1,980 -1,773 -
Tax -4,517 -1,818 -1,656 -1,673 -122 -114 210 -
NP 19,312 6,418 5,705 4,616 7,252 -2,094 -1,563 -
-
NP to SH 19,324 6,418 5,705 4,616 7,252 -2,094 -1,563 -
-
Tax Rate 18.96% 22.07% 22.50% 26.60% 1.65% - - -
Total Cost 47,583 37,116 37,795 43,363 27,540 27,127 30,419 7.73%
-
Net Worth 162,736 133,454 118,260 109,169 99,736 72,546 87,167 10.96%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 4,068 3,336 1,682 - - - - -
Div Payout % 21.05% 51.98% 29.49% - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 162,736 133,454 118,260 109,169 99,736 72,546 87,167 10.96%
NOSH 175,470 175,470 175,470 175,513 175,593 135,096 120,230 6.50%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 28.87% 14.74% 13.11% 9.62% 20.84% -8.36% -5.42% -
ROE 11.87% 4.81% 4.82% 4.23% 7.27% -2.89% -1.79% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 41.11 26.10 25.86 27.34 19.81 18.53 24.00 9.38%
EPS 11.90 3.80 3.39 2.63 4.13 -1.55 -1.30 -
DPS 2.50 2.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.80 0.703 0.622 0.568 0.537 0.725 5.50%
Adjusted Per Share Value based on latest NOSH - 175,513
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 12.24 7.97 7.96 8.78 6.37 4.58 5.28 15.03%
EPS 3.54 1.17 1.04 0.84 1.33 -0.38 -0.29 -
DPS 0.74 0.61 0.31 0.00 0.00 0.00 0.00 -
NAPS 0.2978 0.2442 0.2164 0.1998 0.1825 0.1328 0.1595 10.96%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 2.62 1.35 0.61 0.305 0.25 0.195 0.25 -
P/RPS 6.37 5.17 2.36 1.12 1.26 1.05 1.04 35.24%
P/EPS 22.06 35.09 17.99 11.60 6.05 -12.58 -19.23 -
EY 4.53 2.85 5.56 8.62 16.52 -7.95 -5.20 -
DY 0.95 1.48 1.64 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 1.69 0.87 0.49 0.44 0.36 0.34 40.51%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 09/11/18 27/11/17 17/11/16 23/11/15 18/11/14 22/11/13 27/11/12 -
Price 3.01 1.35 0.595 0.40 0.24 0.205 0.26 -
P/RPS 7.32 5.17 2.30 1.46 1.21 1.11 1.08 37.54%
P/EPS 25.35 35.09 17.54 15.21 5.81 -13.23 -20.00 -
EY 3.94 2.85 5.70 6.58 17.21 -7.56 -5.00 -
DY 0.83 1.48 1.68 0.00 0.00 0.00 0.00 -
P/NAPS 3.01 1.69 0.85 0.64 0.42 0.38 0.36 42.44%

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