[DUFU] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
03-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 81.56%
YoY- 47.41%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 86,329 352,737 258,711 167,722 79,501 297,999 212,312 -45.14%
PBT 23,742 93,969 71,536 46,101 25,812 69,276 48,457 -37.87%
Tax -5,426 -20,283 -15,847 -10,662 -6,293 -17,705 -11,798 -40.44%
NP 18,316 73,686 55,689 35,439 19,519 51,571 36,659 -37.06%
-
NP to SH 18,316 73,686 55,689 35,439 19,519 51,811 36,899 -37.33%
-
Tax Rate 22.85% 21.58% 22.15% 23.13% 24.38% 25.56% 24.35% -
Total Cost 68,013 279,051 203,022 132,283 59,982 246,428 175,653 -46.90%
-
Net Worth 333,225 311,725 289,837 276,328 276,328 255,473 238,849 24.88%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 30,380 30,301 19,551 - 22,158 37,644 -
Div Payout % - 41.23% 54.41% 55.17% - 42.77% 102.02% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 333,225 311,725 289,837 276,328 276,328 255,473 238,849 24.88%
NOSH 542,836 542,511 541,000 535,166 535,166 535,166 534,944 0.98%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 21.22% 20.89% 21.53% 21.13% 24.55% 17.31% 17.27% -
ROE 5.50% 23.64% 19.21% 12.82% 7.06% 20.28% 15.45% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 16.32 66.76 49.09 32.17 15.25 57.16 40.89 -45.82%
EPS 3.50 14.00 10.60 6.80 3.70 10.00 7.20 -38.20%
DPS 0.00 5.75 5.75 3.75 0.00 4.25 7.25 -
NAPS 0.63 0.59 0.55 0.53 0.53 0.49 0.46 23.34%
Adjusted Per Share Value based on latest NOSH - 535,166
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 15.80 64.56 47.35 30.70 14.55 54.54 38.86 -45.14%
EPS 3.35 13.49 10.19 6.49 3.57 9.48 6.75 -37.34%
DPS 0.00 5.56 5.55 3.58 0.00 4.06 6.89 -
NAPS 0.6099 0.5705 0.5305 0.5057 0.5057 0.4676 0.4371 24.89%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.90 4.29 4.22 4.54 3.80 3.26 3.27 -
P/RPS 17.77 6.43 8.60 14.11 24.92 5.70 8.00 70.32%
P/EPS 83.75 30.76 39.93 66.79 101.50 32.81 46.02 49.11%
EY 1.19 3.25 2.50 1.50 0.99 3.05 2.17 -33.02%
DY 0.00 1.34 1.36 0.83 0.00 1.30 2.22 -
P/NAPS 4.60 7.27 7.67 8.57 7.17 6.65 7.11 -25.21%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 28/04/22 25/02/22 02/11/21 03/08/21 05/05/21 26/02/21 02/11/20 -
Price 2.53 2.85 4.42 4.46 4.29 4.05 3.20 -
P/RPS 15.50 4.27 9.00 13.86 28.13 7.09 7.83 57.72%
P/EPS 73.06 20.44 41.83 65.61 114.59 40.76 45.03 38.11%
EY 1.37 4.89 2.39 1.52 0.87 2.45 2.22 -27.53%
DY 0.00 2.02 1.30 0.84 0.00 1.05 2.27 -
P/NAPS 4.02 4.83 8.04 8.42 8.09 8.27 6.96 -30.66%

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