[DUFU] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
02-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 57.14%
YoY- 50.92%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 178,114 86,329 352,737 258,711 167,722 79,501 297,999 -29.11%
PBT 61,350 23,742 93,969 71,536 46,101 25,812 69,276 -7.80%
Tax -13,775 -5,426 -20,283 -15,847 -10,662 -6,293 -17,705 -15.44%
NP 47,575 18,316 73,686 55,689 35,439 19,519 51,571 -5.24%
-
NP to SH 47,575 18,316 73,686 55,689 35,439 19,519 51,811 -5.54%
-
Tax Rate 22.45% 22.85% 21.58% 22.15% 23.13% 24.38% 25.56% -
Total Cost 130,539 68,013 279,051 203,022 132,283 59,982 246,428 -34.60%
-
Net Worth 338,643 333,225 311,725 289,837 276,328 276,328 255,473 20.73%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 26,456 - 30,380 30,301 19,551 - 22,158 12.58%
Div Payout % 55.61% - 41.23% 54.41% 55.17% - 42.77% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 338,643 333,225 311,725 289,837 276,328 276,328 255,473 20.73%
NOSH 542,956 542,836 542,511 541,000 535,166 535,166 535,166 0.97%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 26.71% 21.22% 20.89% 21.53% 21.13% 24.55% 17.31% -
ROE 14.05% 5.50% 23.64% 19.21% 12.82% 7.06% 20.28% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 33.66 16.32 66.76 49.09 32.17 15.25 57.16 -29.81%
EPS 9.00 3.50 14.00 10.60 6.80 3.70 10.00 -6.80%
DPS 5.00 0.00 5.75 5.75 3.75 0.00 4.25 11.47%
NAPS 0.64 0.63 0.59 0.55 0.53 0.53 0.49 19.54%
Adjusted Per Share Value based on latest NOSH - 541,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 32.71 15.86 64.79 47.52 30.81 14.60 54.73 -29.11%
EPS 8.74 3.36 13.53 10.23 6.51 3.59 9.52 -5.55%
DPS 4.86 0.00 5.58 5.57 3.59 0.00 4.07 12.59%
NAPS 0.622 0.612 0.5726 0.5324 0.5075 0.5075 0.4692 20.73%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.81 2.90 4.29 4.22 4.54 3.80 3.26 -
P/RPS 8.35 17.77 6.43 8.60 14.11 24.92 5.70 29.07%
P/EPS 31.25 83.75 30.76 39.93 66.79 101.50 32.81 -3.20%
EY 3.20 1.19 3.25 2.50 1.50 0.99 3.05 3.26%
DY 1.78 0.00 1.34 1.36 0.83 0.00 1.30 23.37%
P/NAPS 4.39 4.60 7.27 7.67 8.57 7.17 6.65 -24.24%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 02/08/22 28/04/22 25/02/22 02/11/21 03/08/21 05/05/21 26/02/21 -
Price 3.15 2.53 2.85 4.42 4.46 4.29 4.05 -
P/RPS 9.36 15.50 4.27 9.00 13.86 28.13 7.09 20.40%
P/EPS 35.03 73.06 20.44 41.83 65.61 114.59 40.76 -9.63%
EY 2.85 1.37 4.89 2.39 1.52 0.87 2.45 10.63%
DY 1.59 0.00 2.02 1.30 0.84 0.00 1.05 31.96%
P/NAPS 4.92 4.02 4.83 8.04 8.42 8.09 8.27 -29.33%

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