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

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Quarter Result
Revenue	75,953	67,632	66,895	43,534	43,500	47,979	34,792	13.88%
YoY %	12.30%	1.10%	53.66%	0.08%	-9.34%	37.90%	-	-
Horiz. %	218.31%	194.39%	192.27%	125.13%	125.03%	137.90%	100.00%	-
PBT	16,829	16,834	23,829	8,236	7,361	6,289	7,374	14.72%
YoY %	-0.03%	-29.35%	189.33%	11.89%	17.05%	-14.71%	-	-
Horiz. %	228.22%	228.29%	323.15%	111.69%	99.82%	85.29%	100.00%	-
Tax	-4,023	-2,125	-4,517	-1,818	-1,656	-1,673	-122	78.97%
YoY %	-89.32%	52.96%	-148.46%	-9.78%	1.02%	-1,271.31%	-	-
Horiz. %	3,297.54%	1,741.80%	3,702.46%	1,490.16%	1,357.38%	1,371.31%	100.00%	-
NP	12,806	14,709	19,312	6,418	5,705	4,616	7,252	9.93%
YoY %	-12.94%	-23.83%	200.90%	12.50%	23.59%	-36.35%	-	-
Horiz. %	176.59%	202.83%	266.30%	88.50%	78.67%	63.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,856	14,779	19,324	6,418	5,705	4,616	7,252	10.00%
YoY %	-13.01%	-23.52%	201.09%	12.50%	23.59%	-36.35%	-	-
Horiz. %	177.28%	203.79%	266.46%	88.50%	78.67%	63.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.91%	12.62%	18.96%	22.07%	22.50%	26.60%	1.65%	-
YoY %	89.46%	-33.44%	-14.09%	-1.91%	-15.41%	1,512.12%	-	-
Horiz. %	1,449.09%	764.85%	1,149.09%	1,337.58%	1,363.64%	1,612.12%	100.00%	-
Total Cost	63,147	52,923	47,583	37,116	37,795	43,363	27,540	14.81%
YoY %	19.32%	11.22%	28.20%	-1.80%	-12.84%	57.45%	-	-
Horiz. %	229.29%	192.17%	172.78%	134.77%	137.24%	157.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	238,849	197,357	162,736	133,454	118,260	109,169	99,736	15.65%
YoY %	21.02%	21.27%	21.94%	12.85%	8.33%	9.46%	-	-
Horiz. %	239.48%	197.88%	163.17%	133.81%	118.57%	109.46%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	6,490	5,126	4,068	3,336	1,682	-	-	-
YoY %	26.61%	26.01%	21.94%	98.34%	0.00%	-	-	-
Horiz. %	385.85%	304.76%	241.85%	198.34%	100.00%	-	-	-
Div Payout %	50.49%	34.69%	21.05%	51.98%	29.49%	-	-	-
YoY %	45.55%	64.80%	-59.50%	76.26%	0.00%	-	-	-
Horiz. %	171.21%	117.63%	71.38%	176.26%	100.00%	-	-	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	238,849	197,357	162,736	133,454	118,260	109,169	99,736	15.65%
YoY %	21.02%	21.27%	21.94%	12.85%	8.33%	9.46%	-	-
Horiz. %	239.48%	197.88%	163.17%	133.81%	118.57%	109.46%	100.00%	-
NOSH	534,944	263,205	175,470	175,470	175,470	175,513	175,593	20.38%
YoY %	103.24%	50.00%	0.00%	0.00%	-0.02%	-0.05%	-	-
Horiz. %	304.65%	149.89%	99.93%	99.93%	99.93%	99.95%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	16.86%	21.75%	28.87%	14.74%	13.11%	9.62%	20.84%	-
YoY %	-22.48%	-24.66%	95.86%	12.43%	36.28%	-53.84%	-	-
Horiz. %	80.90%	104.37%	138.53%	70.73%	62.91%	46.16%	100.00%	-
ROE	5.38%	7.49%	11.87%	4.81%	4.82%	4.23%	7.27%	-
YoY %	-28.17%	-36.90%	146.78%	-0.21%	13.95%	-41.82%	-	-
Horiz. %	74.00%	103.03%	163.27%	66.16%	66.30%	58.18%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	14.63	26.39	41.11	26.10	25.86	27.34	19.81	-4.92%
YoY %	-44.56%	-35.81%	57.51%	0.93%	-5.41%	38.01%	-	-
Horiz. %	73.85%	133.22%	207.52%	131.75%	130.54%	138.01%	100.00%	-
EPS	2.50	5.80	11.90	3.80	3.39	2.63	4.13	-8.01%
YoY %	-56.90%	-51.26%	213.16%	12.09%	28.90%	-36.32%	-	-
Horiz. %	60.53%	140.44%	288.14%	92.01%	82.08%	63.68%	100.00%	-
DPS	1.25	2.00	2.50	2.00	1.00	0.00	0.00	-
YoY %	-37.50%	-20.00%	25.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	125.00%	200.00%	250.00%	200.00%	100.00%	-	-	-
NAPS	0.46	0.77	1.00	0.80	0.703	0.622	0.568	-3.45%
YoY %	-40.26%	-23.00%	25.00%	13.80%	13.02%	9.51%	-	-
Horiz. %	80.99%	135.56%	176.06%	140.85%	123.77%	109.51%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 175,470
RPS	13.90	12.38	12.24	7.97	7.96	8.78	6.37	13.87%
YoY %	12.28%	1.14%	53.58%	0.13%	-9.34%	37.83%	-	-
Horiz. %	218.21%	194.35%	192.15%	125.12%	124.96%	137.83%	100.00%	-
EPS	2.35	2.70	3.54	1.17	1.04	0.84	1.33	9.94%
YoY %	-12.96%	-23.73%	202.56%	12.50%	23.81%	-36.84%	-	-
Horiz. %	176.69%	203.01%	266.17%	87.97%	78.20%	63.16%	100.00%	-
DPS	1.19	0.94	0.74	0.61	0.31	0.00	0.00	-
YoY %	26.60%	27.03%	21.31%	96.77%	0.00%	0.00%	-	-
Horiz. %	383.87%	303.23%	238.71%	196.77%	100.00%	-	-	-
NAPS	0.4371	0.3612	0.2978	0.2442	0.2164	0.1998	0.1825	15.65%
YoY %	21.01%	21.29%	21.95%	12.85%	8.31%	9.48%	-	-
Horiz. %	239.51%	197.92%	163.18%	133.81%	118.58%	109.48%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
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	22.35	10.31	6.37	5.17	2.36	1.12	1.26	61.42%
YoY %	116.78%	61.85%	23.21%	119.07%	110.71%	-11.11%	-	-
Horiz. %	1,773.81%	818.25%	505.56%	410.32%	187.30%	88.89%	100.00%	-
P/EPS	132.07	47.17	22.06	35.09	17.99	11.60	6.05	67.09%
YoY %	179.99%	113.83%	-37.13%	95.05%	55.09%	91.74%	-	-
Horiz. %	2,182.98%	779.67%	364.63%	580.00%	297.36%	191.74%	100.00%	-
EY	0.76	2.12	4.53	2.85	5.56	8.62	16.52	-40.11%
YoY %	-64.15%	-53.20%	58.95%	-48.74%	-35.50%	-47.82%	-	-
Horiz. %	4.60%	12.83%	27.42%	17.25%	33.66%	52.18%	100.00%	-
DY	0.38	0.74	0.95	1.48	1.64	0.00	0.00	-
YoY %	-48.65%	-22.11%	-35.81%	-9.76%	0.00%	0.00%	-	-
Horiz. %	23.17%	45.12%	57.93%	90.24%	100.00%	-	-	-
P/NAPS	7.11	3.53	2.62	1.69	0.87	0.49	0.44	58.93%
YoY %	101.42%	34.73%	55.03%	94.25%	77.55%	11.36%	-	-
Horiz. %	1,615.91%	802.27%	595.45%	384.09%	197.73%	111.36%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
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	21.88	10.73	7.32	5.17	2.30	1.46	1.21	61.93%
YoY %	103.91%	46.58%	41.59%	124.78%	57.53%	20.66%	-	-
Horiz. %	1,808.26%	886.78%	604.96%	427.27%	190.08%	120.66%	100.00%	-
P/EPS	129.24	49.08	25.35	35.09	17.54	15.21	5.81	67.62%
YoY %	163.33%	93.61%	-27.76%	100.06%	15.32%	161.79%	-	-
Horiz. %	2,224.44%	844.75%	436.32%	603.96%	301.89%	261.79%	100.00%	-
EY	0.77	2.04	3.94	2.85	5.70	6.58	17.21	-40.38%
YoY %	-62.25%	-48.22%	38.25%	-50.00%	-13.37%	-61.77%	-	-
Horiz. %	4.47%	11.85%	22.89%	16.56%	33.12%	38.23%	100.00%	-
DY	0.39	0.71	0.83	1.48	1.68	0.00	0.00	-
YoY %	-45.07%	-14.46%	-43.92%	-11.90%	0.00%	0.00%	-	-
Horiz. %	23.21%	42.26%	49.40%	88.10%	100.00%	-	-	-
P/NAPS	6.96	3.68	3.01	1.69	0.85	0.64	0.42	59.60%
YoY %	89.13%	22.26%	78.11%	98.82%	32.81%	52.38%	-	-
Horiz. %	1,657.14%	876.19%	716.67%	402.38%	202.38%	152.38%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos