[DUFU] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
01-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 34.51%
YoY- 14.91%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 121,836 74,183 304,029 252,834 178,114 86,329 352,737 -50.86%
PBT 19,928 14,389 84,546 82,525 61,350 23,742 93,969 -64.53%
Tax -5,727 -3,507 -17,533 -18,532 -13,775 -5,426 -20,283 -57.06%
NP 14,201 10,882 67,013 63,993 47,575 18,316 73,686 -66.73%
-
NP to SH 14,201 10,882 67,013 63,993 47,575 18,316 73,686 -66.73%
-
Tax Rate 28.74% 24.37% 20.74% 22.46% 22.45% 22.85% 21.58% -
Total Cost 107,635 63,301 237,016 188,841 130,539 68,013 279,051 -47.10%
-
Net Worth 339,413 355,112 339,189 339,144 338,643 333,225 311,725 5.85%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 21,213 - 39,748 39,743 26,456 - 30,380 -21.34%
Div Payout % 149.38% - 59.32% 62.11% 55.61% - 41.23% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 339,413 355,112 339,189 339,144 338,643 333,225 311,725 5.85%
NOSH 544,125 543,811 543,811 543,706 542,956 542,836 542,511 0.19%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 11.66% 14.67% 22.04% 25.31% 26.71% 21.22% 20.89% -
ROE 4.18% 3.06% 19.76% 18.87% 14.05% 5.50% 23.64% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 22.97 14.00 57.37 47.71 33.66 16.32 66.76 -50.99%
EPS 2.70 2.10 12.70 12.10 9.00 3.50 14.00 -66.72%
DPS 4.00 0.00 7.50 7.50 5.00 0.00 5.75 -21.54%
NAPS 0.64 0.67 0.64 0.64 0.64 0.63 0.59 5.58%
Adjusted Per Share Value based on latest NOSH - 543,706
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 22.33 13.60 55.72 46.34 32.64 15.82 64.65 -50.86%
EPS 2.60 1.99 12.28 11.73 8.72 3.36 13.50 -66.75%
DPS 3.89 0.00 7.28 7.28 4.85 0.00 5.57 -21.33%
NAPS 0.6221 0.6508 0.6216 0.6216 0.6206 0.6107 0.5713 5.85%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.90 2.10 1.79 2.57 2.81 2.90 4.29 -
P/RPS 8.27 15.00 3.12 5.39 8.35 17.77 6.43 18.32%
P/EPS 70.96 102.28 14.16 21.28 31.25 83.75 30.76 74.85%
EY 1.41 0.98 7.06 4.70 3.20 1.19 3.25 -42.77%
DY 2.11 0.00 4.19 2.92 1.78 0.00 1.34 35.46%
P/NAPS 2.97 3.13 2.80 4.02 4.39 4.60 7.27 -45.03%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 01/08/23 28/04/23 23/02/23 01/11/22 02/08/22 28/04/22 25/02/22 -
Price 1.90 2.08 2.09 2.41 3.15 2.53 2.85 -
P/RPS 8.27 14.86 3.64 5.05 9.36 15.50 4.27 55.56%
P/EPS 70.96 101.31 16.53 19.96 35.03 73.06 20.44 129.79%
EY 1.41 0.99 6.05 5.01 2.85 1.37 4.89 -56.45%
DY 2.11 0.00 3.59 3.11 1.59 0.00 2.02 2.95%
P/NAPS 2.97 3.10 3.27 3.77 4.92 4.02 4.83 -27.75%

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