[DUFU] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
02-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 53.48%
YoY- 25.45%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 167,722 79,501 297,999 212,312 136,358 62,948 249,122 -23.20%
PBT 46,101 25,812 69,276 48,457 31,627 18,690 53,766 -9.75%
Tax -10,662 -6,293 -17,705 -11,798 -7,776 -4,652 -9,662 6.79%
NP 35,439 19,519 51,571 36,659 23,851 14,038 44,104 -13.58%
-
NP to SH 35,439 19,519 51,811 36,899 24,041 14,144 44,521 -14.12%
-
Tax Rate 23.13% 24.38% 25.56% 24.35% 24.59% 24.89% 17.97% -
Total Cost 132,283 59,982 246,428 175,653 112,507 48,910 205,018 -25.35%
-
Net Worth 276,328 276,328 255,473 238,849 225,551 233,241 215,299 18.11%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 19,551 - 22,158 37,644 15,378 - 11,533 42.21%
Div Payout % 55.17% - 42.77% 102.02% 63.97% - 25.91% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 276,328 276,328 255,473 238,849 225,551 233,241 215,299 18.11%
NOSH 535,166 535,166 535,166 534,944 263,205 263,205 263,205 60.56%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 21.13% 24.55% 17.31% 17.27% 17.49% 22.30% 17.70% -
ROE 12.82% 7.06% 20.28% 15.45% 10.66% 6.06% 20.68% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 32.17 15.25 57.16 40.89 53.20 24.56 97.20 -52.18%
EPS 6.80 3.70 10.00 7.20 9.40 5.50 17.70 -47.18%
DPS 3.75 0.00 4.25 7.25 6.00 0.00 4.50 -11.45%
NAPS 0.53 0.53 0.49 0.46 0.88 0.91 0.84 -26.45%
Adjusted Per Share Value based on latest NOSH - 534,944
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 30.70 14.55 54.54 38.86 24.96 11.52 45.59 -23.19%
EPS 6.49 3.57 9.48 6.75 4.40 2.59 8.15 -14.09%
DPS 3.58 0.00 4.06 6.89 2.81 0.00 2.11 42.30%
NAPS 0.5057 0.5057 0.4676 0.4371 0.4128 0.4269 0.394 18.12%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 4.54 3.80 3.26 3.27 4.85 3.29 3.24 -
P/RPS 14.11 24.92 5.70 8.00 9.12 13.40 3.33 162.08%
P/EPS 66.79 101.50 32.81 46.02 51.71 59.62 18.65 134.25%
EY 1.50 0.99 3.05 2.17 1.93 1.68 5.36 -57.24%
DY 0.83 0.00 1.30 2.22 1.24 0.00 1.39 -29.11%
P/NAPS 8.57 7.17 6.65 7.11 5.51 3.62 3.86 70.27%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 03/08/21 05/05/21 26/02/21 02/11/20 04/08/20 05/05/20 26/02/20 -
Price 4.46 4.29 4.05 3.20 3.72 4.02 4.76 -
P/RPS 13.86 28.13 7.09 7.83 6.99 16.37 4.90 100.13%
P/EPS 65.61 114.59 40.76 45.03 39.66 72.85 27.40 79.07%
EY 1.52 0.87 2.45 2.22 2.52 1.37 3.65 -44.26%
DY 0.84 0.00 1.05 2.27 1.61 0.00 0.95 -7.88%
P/NAPS 8.42 8.09 8.27 6.96 4.23 4.42 5.67 30.19%

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