[DUFU] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -21.46%
YoY- -9.06%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 236,094 243,672 296,732 304,029 337,112 356,228 345,316 -22.37%
PBT 33,709 39,856 57,556 84,546 110,033 122,700 94,968 -49.83%
Tax -10,269 -11,454 -14,028 -17,533 -24,709 -27,550 -21,704 -39.25%
NP 23,440 28,402 43,528 67,013 85,324 95,150 73,264 -53.18%
-
NP to SH 23,440 28,402 43,528 67,013 85,324 95,150 73,264 -53.18%
-
Tax Rate 30.46% 28.74% 24.37% 20.74% 22.46% 22.45% 22.85% -
Total Cost 212,654 215,270 253,204 237,016 251,788 261,078 272,052 -15.13%
-
Net Worth 334,109 339,413 355,112 339,189 339,144 338,643 333,225 0.17%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 38,891 42,426 - 39,748 52,991 52,913 - -
Div Payout % 165.92% 149.38% - 59.32% 62.11% 55.61% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 334,109 339,413 355,112 339,189 339,144 338,643 333,225 0.17%
NOSH 544,125 544,125 543,811 543,811 543,706 542,956 542,836 0.15%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.93% 11.66% 14.67% 22.04% 25.31% 26.71% 21.22% -
ROE 7.02% 8.37% 12.26% 19.76% 25.16% 28.10% 21.99% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 44.52 45.95 55.99 57.37 63.62 67.32 65.29 -22.51%
EPS 4.40 5.40 8.40 12.70 16.13 18.00 14.00 -53.74%
DPS 7.33 8.00 0.00 7.50 10.00 10.00 0.00 -
NAPS 0.63 0.64 0.67 0.64 0.64 0.64 0.63 0.00%
Adjusted Per Share Value based on latest NOSH - 543,811
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 43.21 44.60 54.31 55.64 61.70 65.20 63.20 -22.37%
EPS 4.29 5.20 7.97 12.26 15.62 17.41 13.41 -53.19%
DPS 7.12 7.76 0.00 7.27 9.70 9.68 0.00 -
NAPS 0.6115 0.6212 0.6499 0.6208 0.6207 0.6198 0.6099 0.17%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.70 1.90 2.10 1.79 2.57 2.81 2.90 -
P/RPS 3.82 4.14 3.75 3.12 4.04 4.17 4.44 -9.53%
P/EPS 38.46 35.48 25.57 14.16 15.96 15.63 20.94 49.92%
EY 2.60 2.82 3.91 7.06 6.27 6.40 4.78 -33.34%
DY 4.31 4.21 0.00 4.19 3.89 3.56 0.00 -
P/NAPS 2.70 2.97 3.13 2.80 4.02 4.39 4.60 -29.87%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 31/10/23 01/08/23 28/04/23 23/02/23 01/11/22 02/08/22 28/04/22 -
Price 1.72 1.90 2.08 2.09 2.41 3.15 2.53 -
P/RPS 3.86 4.14 3.72 3.64 3.79 4.68 3.88 -0.34%
P/EPS 38.92 35.48 25.33 16.53 14.97 17.52 18.27 65.48%
EY 2.57 2.82 3.95 6.05 6.68 5.71 5.47 -39.53%
DY 4.26 4.21 0.00 3.59 4.15 3.17 0.00 -
P/NAPS 2.73 2.97 3.10 3.27 3.77 4.92 4.02 -22.72%

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