[DUFU] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 19.13%
YoY- 143.72%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 282,814 232,665 205,303 178,579 182,653 152,618 108,930 17.21%
PBT 66,090 61,557 38,158 44,672 21,045 10,554 -7,004 -
Tax -12,546 -12,893 -7,735 -10,573 -7,054 -877 154 -
NP 53,544 48,664 30,423 34,099 13,991 9,677 -6,850 -
-
NP to SH 53,927 48,917 30,423 34,099 13,991 9,677 -6,850 -
-
Tax Rate 18.98% 20.94% 20.27% 23.67% 33.52% 8.31% - -
Total Cost 229,270 184,001 174,880 144,480 168,662 142,941 115,780 12.04%
-
Net Worth 225,551 181,166 139,143 130,118 0 103,094 94,796 15.52%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 20,504 10,272 10,702 7,520 5,399 - - -
Div Payout % 38.02% 21.00% 35.18% 22.06% 38.59% - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 225,551 181,166 139,143 130,118 0 103,094 94,796 15.52%
NOSH 263,205 263,205 175,470 175,470 170,520 175,033 180,909 6.44%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 18.93% 20.92% 14.82% 19.09% 7.66% 6.34% -6.29% -
ROE 23.91% 27.00% 21.86% 26.21% 0.00% 9.39% -7.23% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 110.34 93.75 125.42 107.05 107.11 87.19 60.21 10.61%
EPS 21.04 19.71 18.58 20.44 8.20 5.53 -3.79 -
DPS 8.00 4.14 6.50 4.51 3.17 0.00 0.00 -
NAPS 0.88 0.73 0.85 0.78 0.00 0.589 0.524 9.01%
Adjusted Per Share Value based on latest NOSH - 175,470
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 51.76 42.58 37.57 32.68 33.43 27.93 19.94 17.21%
EPS 9.87 8.95 5.57 6.24 2.56 1.77 -1.25 -
DPS 3.75 1.88 1.96 1.38 0.99 0.00 0.00 -
NAPS 0.4128 0.3316 0.2547 0.2381 0.00 0.1887 0.1735 15.52%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 4.85 1.56 1.00 1.41 0.63 0.285 0.235 -
P/RPS 4.40 1.66 0.80 1.32 0.59 0.33 0.39 49.70%
P/EPS 23.05 7.91 5.38 6.90 7.68 5.15 -6.21 -
EY 4.34 12.64 18.58 14.50 13.02 19.40 -16.11 -
DY 1.65 2.65 6.50 3.20 5.03 0.00 0.00 -
P/NAPS 5.51 2.14 1.18 1.81 0.00 0.48 0.45 51.76%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 04/08/20 07/08/19 07/08/18 28/08/17 29/08/16 27/08/15 27/08/14 -
Price 3.72 1.88 1.62 1.48 0.60 0.275 0.265 -
P/RPS 3.37 2.01 1.29 1.38 0.56 0.32 0.44 40.35%
P/EPS 17.68 9.54 8.72 7.24 7.31 4.97 -7.00 -
EY 5.66 10.48 11.47 13.81 13.67 20.10 -14.29 -
DY 2.15 2.20 4.01 3.05 5.28 0.00 0.00 -
P/NAPS 4.23 2.58 1.91 1.90 0.00 0.47 0.51 42.22%

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