[DUFU] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -2.12%
YoY- -10.95%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 314,551 262,719 238,041 187,582 175,674 184,340 144,038 13.88%
PBT 76,397 66,649 63,242 32,200 37,986 21,100 7,944 45.77%
Tax -19,347 -12,553 -13,133 -6,711 -9,362 -6,138 -676 74.80%
NP 57,050 54,096 50,109 25,489 28,624 14,962 7,268 40.93%
-
NP to SH 57,184 54,491 50,266 25,489 28,624 14,962 7,268 40.98%
-
Tax Rate 25.32% 18.83% 20.77% 20.84% 24.65% 29.09% 8.51% -
Total Cost 257,501 208,623 187,932 162,093 147,050 169,378 136,770 11.11%
-
Net Worth 276,328 233,241 178,195 135,398 130,118 109,608 100,577 18.32%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 21,869 11,330 11,434 9,174 3,557 3,523 - -
Div Payout % 38.24% 20.79% 22.75% 36.00% 12.43% 23.55% - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 276,328 233,241 178,195 135,398 130,118 109,608 100,577 18.32%
NOSH 535,166 263,205 263,205 175,470 175,470 175,653 176,451 20.29%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 18.14% 20.59% 21.05% 13.59% 16.29% 8.12% 5.05% -
ROE 20.69% 23.36% 28.21% 18.83% 22.00% 13.65% 7.23% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 60.33 102.50 97.52 113.60 105.31 104.95 81.63 -4.91%
EPS 10.97 21.26 20.59 15.44 17.16 8.52 4.12 17.71%
DPS 4.19 4.42 4.68 5.50 2.13 2.00 0.00 -
NAPS 0.53 0.91 0.73 0.82 0.78 0.624 0.57 -1.20%
Adjusted Per Share Value based on latest NOSH - 175,470
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 57.57 48.08 43.57 34.33 32.15 33.74 26.36 13.89%
EPS 10.47 9.97 9.20 4.67 5.24 2.74 1.33 40.99%
DPS 4.00 2.07 2.09 1.68 0.65 0.64 0.00 -
NAPS 0.5057 0.4269 0.3261 0.2478 0.2381 0.2006 0.1841 18.32%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 3.80 3.29 1.69 1.07 1.10 0.49 0.375 -
P/RPS 6.30 3.21 1.73 0.94 1.04 0.47 0.46 54.61%
P/EPS 34.65 15.48 8.21 6.93 6.41 5.75 9.10 24.93%
EY 2.89 6.46 12.18 14.43 15.60 17.38 10.98 -19.92%
DY 1.10 1.34 2.77 5.14 1.94 4.08 0.00 -
P/NAPS 7.17 3.62 2.32 1.30 1.41 0.79 0.66 48.76%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 05/05/21 05/05/20 07/05/19 22/05/18 24/05/17 19/05/16 28/05/15 -
Price 4.29 4.02 1.70 1.13 1.56 0.55 0.37 -
P/RPS 7.11 3.92 1.74 0.99 1.48 0.52 0.45 58.34%
P/EPS 39.11 18.91 8.26 7.32 9.09 6.46 8.98 27.76%
EY 2.56 5.29 12.11 13.66 11.00 15.49 11.13 -21.70%
DY 0.98 1.10 2.76 4.87 1.37 3.64 0.00 -
P/NAPS 8.09 4.42 2.33 1.38 2.00 0.88 0.65 52.17%

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