[DUFU] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 248.5%
YoY- 23.59%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 67,632 66,895 43,534 43,500 47,979 34,792 25,033 18.00%
PBT 16,834 23,829 8,236 7,361 6,289 7,374 -1,980 -
Tax -2,125 -4,517 -1,818 -1,656 -1,673 -122 -114 62.79%
NP 14,709 19,312 6,418 5,705 4,616 7,252 -2,094 -
-
NP to SH 14,779 19,324 6,418 5,705 4,616 7,252 -2,094 -
-
Tax Rate 12.62% 18.96% 22.07% 22.50% 26.60% 1.65% - -
Total Cost 52,923 47,583 37,116 37,795 43,363 27,540 27,127 11.77%
-
Net Worth 197,357 162,736 133,454 118,260 109,169 99,736 72,546 18.14%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 5,126 4,068 3,336 1,682 - - - -
Div Payout % 34.69% 21.05% 51.98% 29.49% - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 197,357 162,736 133,454 118,260 109,169 99,736 72,546 18.14%
NOSH 263,205 175,470 175,470 175,470 175,513 175,593 135,096 11.75%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 21.75% 28.87% 14.74% 13.11% 9.62% 20.84% -8.36% -
ROE 7.49% 11.87% 4.81% 4.82% 4.23% 7.27% -2.89% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 26.39 41.11 26.10 25.86 27.34 19.81 18.53 6.06%
EPS 5.80 11.90 3.80 3.39 2.63 4.13 -1.55 -
DPS 2.00 2.50 2.00 1.00 0.00 0.00 0.00 -
NAPS 0.77 1.00 0.80 0.703 0.622 0.568 0.537 6.18%
Adjusted Per Share Value based on latest NOSH - 175,470
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 12.38 12.24 7.97 7.96 8.78 6.37 4.58 18.01%
EPS 2.70 3.54 1.17 1.04 0.84 1.33 -0.38 -
DPS 0.94 0.74 0.61 0.31 0.00 0.00 0.00 -
NAPS 0.3612 0.2978 0.2442 0.2164 0.1998 0.1825 0.1328 18.13%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 2.72 2.62 1.35 0.61 0.305 0.25 0.195 -
P/RPS 10.31 6.37 5.17 2.36 1.12 1.26 1.05 46.30%
P/EPS 47.17 22.06 35.09 17.99 11.60 6.05 -12.58 -
EY 2.12 4.53 2.85 5.56 8.62 16.52 -7.95 -
DY 0.74 0.95 1.48 1.64 0.00 0.00 0.00 -
P/NAPS 3.53 2.62 1.69 0.87 0.49 0.44 0.36 46.27%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 05/11/19 09/11/18 27/11/17 17/11/16 23/11/15 18/11/14 22/11/13 -
Price 2.83 3.01 1.35 0.595 0.40 0.24 0.205 -
P/RPS 10.73 7.32 5.17 2.30 1.46 1.21 1.11 45.92%
P/EPS 49.08 25.35 35.09 17.54 15.21 5.81 -13.23 -
EY 2.04 3.94 2.85 5.70 6.58 17.21 -7.56 -
DY 0.71 0.83 1.48 1.68 0.00 0.00 0.00 -
P/NAPS 3.68 3.01 1.69 0.85 0.64 0.42 0.38 45.97%

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