[DUFU] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock

[DUFU] DUFU TECHNOLOGY CORP. BHD

Announcement Date

28-Apr-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Mar-2023 [#1]

Profit Trend

QoQ- -35.05%

YoY- -40.59%

Quarter Report

DUFU's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Annualized Quarter Result
Revenue	227,811	236,094	243,672	296,732	304,029	337,112	356,228	-25.71%
YoY %	-3.51%	-3.11%	-17.88%	-2.40%	-9.81%	-5.37%	-	-
Horiz. %	63.95%	66.28%	68.40%	83.30%	85.35%	94.63%	100.00%	-
PBT	33,554	33,709	39,856	57,556	84,546	110,033	122,700	-57.76%
YoY %	-0.46%	-15.42%	-30.75%	-31.92%	-23.16%	-10.32%	-	-
Horiz. %	27.35%	27.47%	32.48%	46.91%	68.90%	89.68%	100.00%	-
Tax	-9,206	-10,269	-11,454	-14,028	-17,533	-24,709	-27,550	-51.74%
YoY %	10.35%	10.35%	18.35%	19.99%	29.04%	10.31%	-	-
Horiz. %	33.42%	37.27%	41.58%	50.92%	63.64%	89.69%	100.00%	-
NP	24,348	23,440	28,402	43,528	67,013	85,324	95,150	-59.59%
YoY %	3.87%	-17.47%	-34.75%	-35.05%	-21.46%	-10.33%	-	-
Horiz. %	25.59%	24.63%	29.85%	45.75%	70.43%	89.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,348	23,440	28,402	43,528	67,013	85,324	95,150	-59.59%
YoY %	3.87%	-17.47%	-34.75%	-35.05%	-21.46%	-10.33%	-	-
Horiz. %	25.59%	24.63%	29.85%	45.75%	70.43%	89.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.44%	30.46%	28.74%	24.37%	20.74%	22.46%	22.45%	-
YoY %	-9.91%	5.98%	17.93%	17.50%	-7.66%	0.04%	-	-
Horiz. %	122.23%	135.68%	128.02%	108.55%	92.38%	100.04%	100.00%	-
Total Cost	203,463	212,654	215,270	253,204	237,016	251,788	261,078	-15.27%
YoY %	-4.32%	-1.22%	-14.98%	6.83%	-5.87%	-3.56%	-	-
Horiz. %	77.93%	81.45%	82.45%	96.98%	90.78%	96.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	339,413	334,109	339,413	355,112	339,189	339,144	338,643	0.15%
YoY %	1.59%	-1.56%	-4.42%	4.69%	0.01%	0.15%	-	-
Horiz. %	100.23%	98.66%	100.23%	104.86%	100.16%	100.15%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	29,168	38,891	42,426	-	39,748	52,991	52,913	-32.69%
YoY %	-25.00%	-8.33%	0.00%	-	-24.99%	0.15%	-	-
Horiz. %	55.12%	73.50%	80.18%	-	75.12%	100.15%	100.00%	-
Div Payout %	119.80%	165.92%	149.38%	-	59.32%	62.11%	55.61%	-
YoY %	-27.80%	11.07%	0.00%	-	-4.49%	11.69%	-	-
Horiz. %	215.43%	298.36%	268.62%	-	106.67%	111.69%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	339,413	334,109	339,413	355,112	339,189	339,144	338,643	0.15%
YoY %	1.59%	-1.56%	-4.42%	4.69%	0.01%	0.15%	-	-
Horiz. %	100.23%	98.66%	100.23%	104.86%	100.16%	100.15%	100.00%	-
NOSH	544,125	544,125	544,125	543,811	543,811	543,706	542,956	0.14%
YoY %	0.00%	0.00%	0.06%	0.00%	0.02%	0.14%	-	-
Horiz. %	100.22%	100.22%	100.22%	100.16%	100.16%	100.14%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	10.69%	9.93%	11.66%	14.67%	22.04%	25.31%	26.71%	-
YoY %	7.65%	-14.84%	-20.52%	-33.44%	-12.92%	-5.24%	-	-
Horiz. %	40.02%	37.18%	43.65%	54.92%	82.52%	94.76%	100.00%	-
ROE	7.17%	7.02%	8.37%	12.26%	19.76%	25.16%	28.10%	-
YoY %	2.14%	-16.13%	-31.73%	-37.96%	-21.46%	-10.46%	-	-
Horiz. %	25.52%	24.98%	29.79%	43.63%	70.32%	89.54%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	42.96	44.52	45.95	55.99	57.37	63.62	67.32	-25.81%
YoY %	-3.50%	-3.11%	-17.93%	-2.41%	-9.82%	-5.50%	-	-
Horiz. %	63.81%	66.13%	68.26%	83.17%	85.22%	94.50%	100.00%	-
EPS	4.60	4.40	5.40	8.40	12.70	16.13	18.00	-59.62%
YoY %	4.55%	-18.52%	-35.71%	-33.86%	-21.26%	-10.39%	-	-
Horiz. %	25.56%	24.44%	30.00%	46.67%	70.56%	89.61%	100.00%	-
DPS	5.50	7.33	8.00	0.00	7.50	10.00	10.00	-32.79%
YoY %	-24.97%	-8.38%	0.00%	0.00%	-25.00%	0.00%	-	-
Horiz. %	55.00%	73.30%	80.00%	0.00%	75.00%	100.00%	100.00%	-
NAPS	0.64	0.63	0.64	0.67	0.64	0.64	0.64	0.00%
YoY %	1.59%	-1.56%	-4.48%	4.69%	0.00%	0.00%	-	-
Horiz. %	100.00%	98.44%	100.00%	104.69%	100.00%	100.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 543,811
RPS	41.69	43.21	44.60	54.31	55.64	61.70	65.20	-25.71%
YoY %	-3.52%	-3.12%	-17.88%	-2.39%	-9.82%	-5.37%	-	-
Horiz. %	63.94%	66.27%	68.40%	83.30%	85.34%	94.63%	100.00%	-
EPS	4.46	4.29	5.20	7.97	12.26	15.62	17.41	-59.56%
YoY %	3.96%	-17.50%	-34.76%	-34.99%	-21.51%	-10.28%	-	-
Horiz. %	25.62%	24.64%	29.87%	45.78%	70.42%	89.72%	100.00%	-
DPS	5.34	7.12	7.76	0.00	7.27	9.70	9.68	-32.66%
YoY %	-25.00%	-8.25%	0.00%	0.00%	-25.05%	0.21%	-	-
Horiz. %	55.17%	73.55%	80.17%	0.00%	75.10%	100.21%	100.00%	-
NAPS	0.6212	0.6115	0.6212	0.6499	0.6208	0.6207	0.6198	0.15%
YoY %	1.59%	-1.56%	-4.42%	4.69%	0.02%	0.15%	-	-
Horiz. %	100.23%	98.66%	100.23%	104.86%	100.16%	100.15%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	1.90	1.70	1.90	2.10	1.79	2.57	2.81	-
P/RPS	4.42	3.82	4.14	3.75	3.12	4.04	4.17	3.94%
YoY %	15.71%	-7.73%	10.40%	20.19%	-22.77%	-3.12%	-	-
Horiz. %	106.00%	91.61%	99.28%	89.93%	74.82%	96.88%	100.00%	-
P/EPS	41.38	38.46	35.48	25.57	14.16	15.96	15.63	91.03%
YoY %	7.59%	8.40%	38.76%	80.58%	-11.28%	2.11%	-	-
Horiz. %	264.75%	246.07%	227.00%	163.60%	90.60%	102.11%	100.00%	-
EY	2.42	2.60	2.82	3.91	7.06	6.27	6.40	-47.61%
YoY %	-6.92%	-7.80%	-27.88%	-44.62%	12.60%	-2.03%	-	-
Horiz. %	37.81%	40.62%	44.06%	61.09%	110.31%	97.97%	100.00%	-
DY	2.89	4.31	4.21	0.00	4.19	3.89	3.56	-12.94%
YoY %	-32.95%	2.38%	0.00%	0.00%	7.71%	9.27%	-	-
Horiz. %	81.18%	121.07%	118.26%	0.00%	117.70%	109.27%	100.00%	-
P/NAPS	2.97	2.70	2.97	3.13	2.80	4.02	4.39	-22.87%
YoY %	10.00%	-9.09%	-5.11%	11.79%	-30.35%	-8.43%	-	-
Horiz. %	67.65%	61.50%	67.65%	71.30%	63.78%	91.57%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	27/02/24	31/10/23	01/08/23	28/04/23	23/02/23	01/11/22	02/08/22	-
Price	1.83	1.72	1.90	2.08	2.09	2.41	3.15	-
P/RPS	4.26	3.86	4.14	3.72	3.64	3.79	4.68	-6.06%
YoY %	10.36%	-6.76%	11.29%	2.20%	-3.96%	-19.02%	-	-
Horiz. %	91.03%	82.48%	88.46%	79.49%	77.78%	80.98%	100.00%	-
P/EPS	39.86	38.92	35.48	25.33	16.53	14.97	17.52	72.72%
YoY %	2.42%	9.70%	40.07%	53.24%	10.42%	-14.55%	-	-
Horiz. %	227.51%	222.15%	202.51%	144.58%	94.35%	85.45%	100.00%	-
EY	2.51	2.57	2.82	3.95	6.05	6.68	5.71	-42.10%
YoY %	-2.33%	-8.87%	-28.61%	-34.71%	-9.43%	16.99%	-	-
Horiz. %	43.96%	45.01%	49.39%	69.18%	105.95%	116.99%	100.00%	-
DY	3.01	4.26	4.21	0.00	3.59	4.15	3.17	-3.38%
YoY %	-29.34%	1.19%	0.00%	0.00%	-13.49%	30.91%	-	-
Horiz. %	94.95%	134.38%	132.81%	0.00%	113.25%	130.91%	100.00%	-
P/NAPS	2.86	2.73	2.97	3.10	3.27	3.77	4.92	-30.27%
YoY %	4.76%	-8.08%	-4.19%	-5.20%	-13.26%	-23.37%	-	-
Horiz. %	58.13%	55.49%	60.37%	63.01%	66.46%	76.63%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos