[DUFU] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -22.7%
YoY- 34.91%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 184,340 144,038 103,169 113,541 116,503 126,529 126,765 6.43%
PBT 21,100 7,944 -6,583 -2,263 -5,301 3,825 15,803 4.93%
Tax -6,138 -676 33 -429 1,165 -519 -2,059 19.94%
NP 14,962 7,268 -6,550 -2,692 -4,136 3,306 13,744 1.42%
-
NP to SH 14,962 7,268 -6,550 -2,692 -4,136 3,306 13,744 1.42%
-
Tax Rate 29.09% 8.51% - - - 13.57% 13.03% -
Total Cost 169,378 136,770 109,719 116,233 120,639 123,223 113,021 6.96%
-
Net Worth 109,608 100,577 82,913 84,993 87,065 87,643 90,553 3.23%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 3,523 - - - - 1,210 1,197 19.69%
Div Payout % 23.55% - - - - 36.60% 8.71% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 109,608 100,577 82,913 84,993 87,065 87,643 90,553 3.23%
NOSH 175,653 176,451 157,931 120,217 119,431 118,437 119,938 6.55%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 8.12% 5.05% -6.35% -2.37% -3.55% 2.61% 10.84% -
ROE 13.65% 7.23% -7.90% -3.17% -4.75% 3.77% 15.18% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 104.95 81.63 65.33 94.45 97.55 106.83 105.69 -0.11%
EPS 8.52 4.12 -4.15 -2.24 -3.46 2.79 11.46 -4.81%
DPS 2.00 0.00 0.00 0.00 0.00 1.02 1.00 12.23%
NAPS 0.624 0.57 0.525 0.707 0.729 0.74 0.755 -3.12%
Adjusted Per Share Value based on latest NOSH - 120,217
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 33.74 26.36 18.88 20.78 21.32 23.16 23.20 6.43%
EPS 2.74 1.33 -1.20 -0.49 -0.76 0.61 2.52 1.40%
DPS 0.64 0.00 0.00 0.00 0.00 0.22 0.22 19.45%
NAPS 0.2006 0.1841 0.1517 0.1556 0.1593 0.1604 0.1657 3.23%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.49 0.375 0.185 0.25 0.31 0.41 0.57 -
P/RPS 0.47 0.46 0.28 0.26 0.32 0.38 0.54 -2.28%
P/EPS 5.75 9.10 -4.46 -11.16 -8.95 14.69 4.97 2.45%
EY 17.38 10.98 -22.42 -8.96 -11.17 6.81 20.10 -2.39%
DY 4.08 0.00 0.00 0.00 0.00 2.49 1.75 15.13%
P/NAPS 0.79 0.66 0.35 0.35 0.43 0.55 0.75 0.86%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 28/05/15 16/05/14 29/05/13 29/05/12 31/05/11 24/05/10 -
Price 0.55 0.37 0.215 0.23 0.29 0.37 0.53 -
P/RPS 0.52 0.45 0.33 0.24 0.30 0.35 0.50 0.65%
P/EPS 6.46 8.98 -5.18 -10.27 -8.37 13.26 4.63 5.70%
EY 15.49 11.13 -19.29 -9.74 -11.94 7.54 21.62 -5.40%
DY 3.64 0.00 0.00 0.00 0.00 2.76 1.89 11.53%
P/NAPS 0.88 0.65 0.41 0.33 0.40 0.50 0.70 3.88%

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