[DUFU] YoY TTM 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- 7.78%
YoY- 114.17%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 233,402 228,664 178,613 178,174 165,805 118,689 101,015 14.97%
PBT 54,562 53,751 45,547 22,117 9,469 2,350 -3,183 -
Tax -10,501 -10,434 -10,735 -7,037 -2,428 146 -731 55.88%
NP 44,061 43,317 34,812 15,080 7,041 2,496 -3,914 -
-
NP to SH 44,372 43,329 34,812 15,080 7,041 2,496 -3,914 -
-
Tax Rate 19.25% 19.41% 23.57% 31.82% 25.64% -6.21% - -
Total Cost 189,341 185,347 143,801 163,094 158,764 116,193 104,929 10.33%
-
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 11,330 11,434 9,174 7,081 - - - -
Div Payout % 25.54% 26.39% 26.36% 46.96% - - - -
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 18.88% 18.94% 19.49% 8.46% 4.25% 2.10% -3.87% -
ROE 22.48% 26.63% 26.09% 12.75% 6.45% 2.50% -5.40% -
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 91.06 140.51 107.07 105.92 94.47 67.59 74.77 3.33%
EPS 17.31 26.63 20.87 8.96 4.01 1.42 -2.90 -
DPS 4.42 7.03 5.50 4.21 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 42.72 41.85 32.69 32.61 30.35 21.72 18.49 14.97%
EPS 8.12 7.93 6.37 2.76 1.29 0.46 -0.72 -
DPS 2.07 2.09 1.68 1.30 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 2.99 1.86 1.26 0.58 0.32 0.37 0.26 50.21%
P/EPS 15.71 9.84 6.47 6.80 7.60 17.59 -6.73 -
EY 6.36 10.16 15.46 14.70 13.15 5.69 -14.86 -
DY 1.63 2.68 4.07 6.90 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 3.11 2.14 1.26 0.56 0.42 0.36 0.27 50.25%
P/EPS 16.35 11.31 6.47 6.64 9.97 16.88 -7.08 -
EY 6.12 8.85 15.46 15.07 10.03 5.92 -14.13 -
DY 1.56 2.33 4.07 7.07 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