[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
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 227,811 236,094 243,672 296,732 304,029 337,112 356,228 -25.71%
PBT 33,554 33,709 39,856 57,556 84,546 110,033 122,700 -57.76%
Tax -9,206 -10,269 -11,454 -14,028 -17,533 -24,709 -27,550 -51.74%
NP 24,348 23,440 28,402 43,528 67,013 85,324 95,150 -59.59%
-
NP to SH 24,348 23,440 28,402 43,528 67,013 85,324 95,150 -59.59%
-
Tax Rate 27.44% 30.46% 28.74% 24.37% 20.74% 22.46% 22.45% -
Total Cost 203,463 212,654 215,270 253,204 237,016 251,788 261,078 -15.27%
-
Net Worth 339,413 334,109 339,413 355,112 339,189 339,144 338,643 0.15%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 29,168 38,891 42,426 - 39,748 52,991 52,913 -32.69%
Div Payout % 119.80% 165.92% 149.38% - 59.32% 62.11% 55.61% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 339,413 334,109 339,413 355,112 339,189 339,144 338,643 0.15%
NOSH 544,125 544,125 544,125 543,811 543,811 543,706 542,956 0.14%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 10.69% 9.93% 11.66% 14.67% 22.04% 25.31% 26.71% -
ROE 7.17% 7.02% 8.37% 12.26% 19.76% 25.16% 28.10% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 42.96 44.52 45.95 55.99 57.37 63.62 67.32 -25.81%
EPS 4.60 4.40 5.40 8.40 12.70 16.13 18.00 -59.62%
DPS 5.50 7.33 8.00 0.00 7.50 10.00 10.00 -32.79%
NAPS 0.64 0.63 0.64 0.67 0.64 0.64 0.64 0.00%
Adjusted Per Share Value based on latest NOSH - 543,811
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 41.84 43.36 44.76 54.50 55.84 61.92 65.43 -25.71%
EPS 4.47 4.31 5.22 7.99 12.31 15.67 17.48 -59.61%
DPS 5.36 7.14 7.79 0.00 7.30 9.73 9.72 -32.68%
NAPS 0.6234 0.6137 0.6234 0.6522 0.623 0.6229 0.622 0.14%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
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%
P/EPS 41.38 38.46 35.48 25.57 14.16 15.96 15.63 91.03%
EY 2.42 2.60 2.82 3.91 7.06 6.27 6.40 -47.61%
DY 2.89 4.31 4.21 0.00 4.19 3.89 3.56 -12.94%
P/NAPS 2.97 2.70 2.97 3.13 2.80 4.02 4.39 -22.87%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
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%
P/EPS 39.86 38.92 35.48 25.33 16.53 14.97 17.52 72.72%
EY 2.51 2.57 2.82 3.95 6.05 6.68 5.71 -42.10%
DY 3.01 4.26 4.21 0.00 3.59 4.15 3.17 -3.38%
P/NAPS 2.86 2.73 2.97 3.10 3.27 3.77 4.92 -30.27%

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