[DUFU] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
01-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -10.33%
YoY- 14.91%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 243,672 296,732 304,029 337,112 356,228 345,316 352,737 -21.90%
PBT 39,856 57,556 84,546 110,033 122,700 94,968 93,969 -43.63%
Tax -11,454 -14,028 -17,533 -24,709 -27,550 -21,704 -20,283 -31.75%
NP 28,402 43,528 67,013 85,324 95,150 73,264 73,686 -47.12%
-
NP to SH 28,402 43,528 67,013 85,324 95,150 73,264 73,686 -47.12%
-
Tax Rate 28.74% 24.37% 20.74% 22.46% 22.45% 22.85% 21.58% -
Total Cost 215,270 253,204 237,016 251,788 261,078 272,052 279,051 -15.92%
-
Net Worth 339,413 355,112 339,189 339,144 338,643 333,225 311,725 5.85%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 42,426 - 39,748 52,991 52,913 - 30,380 25.01%
Div Payout % 149.38% - 59.32% 62.11% 55.61% - 41.23% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 339,413 355,112 339,189 339,144 338,643 333,225 311,725 5.85%
NOSH 544,125 543,811 543,811 543,706 542,956 542,836 542,511 0.19%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 11.66% 14.67% 22.04% 25.31% 26.71% 21.22% 20.89% -
ROE 8.37% 12.26% 19.76% 25.16% 28.10% 21.99% 23.64% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 45.95 55.99 57.37 63.62 67.32 65.29 66.76 -22.09%
EPS 5.40 8.40 12.70 16.13 18.00 14.00 14.00 -47.10%
DPS 8.00 0.00 7.50 10.00 10.00 0.00 5.75 24.70%
NAPS 0.64 0.67 0.64 0.64 0.64 0.63 0.59 5.58%
Adjusted Per Share Value based on latest NOSH - 543,706
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 44.60 54.31 55.64 61.70 65.20 63.20 64.56 -21.90%
EPS 5.20 7.97 12.26 15.62 17.41 13.41 13.49 -47.12%
DPS 7.76 0.00 7.27 9.70 9.68 0.00 5.56 24.96%
NAPS 0.6212 0.6499 0.6208 0.6207 0.6198 0.6099 0.5705 5.85%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.90 2.10 1.79 2.57 2.81 2.90 4.29 -
P/RPS 4.14 3.75 3.12 4.04 4.17 4.44 6.43 -25.49%
P/EPS 35.48 25.57 14.16 15.96 15.63 20.94 30.76 10.01%
EY 2.82 3.91 7.06 6.27 6.40 4.78 3.25 -9.05%
DY 4.21 0.00 4.19 3.89 3.56 0.00 1.34 114.96%
P/NAPS 2.97 3.13 2.80 4.02 4.39 4.60 7.27 -45.03%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 01/08/23 28/04/23 23/02/23 01/11/22 02/08/22 28/04/22 25/02/22 -
Price 1.90 2.08 2.09 2.41 3.15 2.53 2.85 -
P/RPS 4.14 3.72 3.64 3.79 4.68 3.88 4.27 -2.04%
P/EPS 35.48 25.33 16.53 14.97 17.52 18.27 20.44 44.57%
EY 2.82 3.95 6.05 6.68 5.71 5.47 4.89 -30.78%
DY 4.21 0.00 3.59 4.15 3.17 0.00 2.02 63.38%
P/NAPS 2.97 3.10 3.27 3.77 4.92 4.02 4.83 -27.75%

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