[DUFU] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -15.7%
YoY- 27.21%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 178,174 165,805 118,689 101,015 113,222 135,961 126,353 5.88%
PBT 22,117 9,469 2,350 -3,183 -6,777 2,174 12,459 10.02%
Tax -7,037 -2,428 146 -731 1,400 628 -2,566 18.29%
NP 15,080 7,041 2,496 -3,914 -5,377 2,802 9,893 7.27%
-
NP to SH 15,080 7,041 2,496 -3,914 -5,377 2,802 9,893 7.27%
-
Tax Rate 31.82% 25.64% -6.21% - - -28.89% 20.60% -
Total Cost 163,094 158,764 116,193 104,929 118,599 133,159 116,460 5.76%
-
Net Worth 118,260 109,169 99,736 72,546 87,167 92,581 90,482 4.55%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 7,081 - - - - - 1,210 34.20%
Div Payout % 46.96% - - - - - 12.23% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 118,260 109,169 99,736 72,546 87,167 92,581 90,482 4.55%
NOSH 175,470 175,513 175,593 135,096 120,230 118,999 119,843 6.55%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.46% 4.25% 2.10% -3.87% -4.75% 2.06% 7.83% -
ROE 12.75% 6.45% 2.50% -5.40% -6.17% 3.03% 10.93% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 105.92 94.47 67.59 74.77 94.17 114.25 105.43 0.07%
EPS 8.96 4.01 1.42 -2.90 -4.47 2.35 8.25 1.38%
DPS 4.21 0.00 0.00 0.00 0.00 0.00 1.00 27.04%
NAPS 0.703 0.622 0.568 0.537 0.725 0.778 0.755 -1.18%
Adjusted Per Share Value based on latest NOSH - 135,096
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 32.61 30.35 21.72 18.49 20.72 24.88 23.13 5.88%
EPS 2.76 1.29 0.46 -0.72 -0.98 0.51 1.81 7.27%
DPS 1.30 0.00 0.00 0.00 0.00 0.00 0.22 34.42%
NAPS 0.2164 0.1998 0.1825 0.1328 0.1595 0.1694 0.1656 4.55%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.61 0.305 0.25 0.195 0.25 0.33 0.43 -
P/RPS 0.58 0.32 0.37 0.26 0.27 0.29 0.41 5.94%
P/EPS 6.80 7.60 17.59 -6.73 -5.59 14.01 5.21 4.53%
EY 14.70 13.15 5.69 -14.86 -17.89 7.14 19.20 -4.34%
DY 6.90 0.00 0.00 0.00 0.00 0.00 2.33 19.81%
P/NAPS 0.87 0.49 0.44 0.36 0.34 0.42 0.57 7.29%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 23/11/15 18/11/14 22/11/13 27/11/12 18/11/11 23/11/10 -
Price 0.595 0.40 0.24 0.205 0.26 0.35 0.41 -
P/RPS 0.56 0.42 0.36 0.27 0.28 0.31 0.39 6.20%
P/EPS 6.64 9.97 16.88 -7.08 -5.81 14.86 4.97 4.94%
EY 15.07 10.03 5.92 -14.13 -17.20 6.73 20.13 -4.70%
DY 7.07 0.00 0.00 0.00 0.00 0.00 2.44 19.38%
P/NAPS 0.85 0.64 0.42 0.38 0.36 0.45 0.54 7.84%

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