[DUFU] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 51.36%
YoY- -14.14%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 212,312 136,358 62,948 249,122 170,298 102,666 49,351 163.81%
PBT 48,457 31,627 18,690 53,766 36,137 19,303 5,807 309.81%
Tax -11,798 -7,776 -4,652 -9,662 -7,017 -4,892 -1,761 254.15%
NP 36,659 23,851 14,038 44,104 29,120 14,411 4,046 332.87%
-
NP to SH 36,899 24,041 14,144 44,521 29,414 14,635 4,174 325.84%
-
Tax Rate 24.35% 24.59% 24.89% 17.97% 19.42% 25.34% 30.33% -
Total Cost 175,653 112,507 48,910 205,018 141,178 88,255 45,305 146.18%
-
Net Worth 238,849 225,551 233,241 215,299 197,357 181,166 178,195 21.50%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 37,644 15,378 - 11,533 11,533 6,204 - -
Div Payout % 102.02% 63.97% - 25.91% 39.21% 42.39% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 238,849 225,551 233,241 215,299 197,357 181,166 178,195 21.50%
NOSH 534,944 263,205 263,205 263,205 263,205 263,205 263,205 60.24%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 17.27% 17.49% 22.30% 17.70% 17.10% 14.04% 8.20% -
ROE 15.45% 10.66% 6.06% 20.68% 14.90% 8.08% 2.34% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 40.89 53.20 24.56 97.20 66.44 41.37 20.22 59.71%
EPS 7.20 9.40 5.50 17.70 11.80 5.90 1.70 161.08%
DPS 7.25 6.00 0.00 4.50 4.50 2.50 0.00 -
NAPS 0.46 0.88 0.91 0.84 0.77 0.73 0.73 -26.43%
Adjusted Per Share Value based on latest NOSH - 263,205
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 39.00 25.05 11.56 45.76 31.28 18.86 9.06 163.91%
EPS 6.78 4.42 2.60 8.18 5.40 2.69 0.77 324.72%
DPS 6.91 2.82 0.00 2.12 2.12 1.14 0.00 -
NAPS 0.4387 0.4143 0.4284 0.3954 0.3625 0.3328 0.3273 21.50%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 3.27 4.85 3.29 3.24 2.72 1.56 1.69 -
P/RPS 8.00 9.12 13.40 3.33 4.09 3.77 8.36 -2.88%
P/EPS 46.02 51.71 59.62 18.65 23.70 26.45 98.83 -39.83%
EY 2.17 1.93 1.68 5.36 4.22 3.78 1.01 66.27%
DY 2.22 1.24 0.00 1.39 1.65 1.60 0.00 -
P/NAPS 7.11 5.51 3.62 3.86 3.53 2.14 2.32 110.55%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 02/11/20 04/08/20 05/05/20 26/02/20 05/11/19 07/08/19 07/05/19 -
Price 3.20 3.72 4.02 4.76 2.83 1.88 1.70 -
P/RPS 7.83 6.99 16.37 4.90 4.26 4.54 8.41 -4.63%
P/EPS 45.03 39.66 72.85 27.40 24.66 31.88 99.42 -40.93%
EY 2.22 2.52 1.37 3.65 4.06 3.14 1.01 68.80%
DY 2.27 1.61 0.00 0.95 1.59 1.33 0.00 -
P/NAPS 6.96 4.23 4.42 5.67 3.68 2.58 2.33 106.99%

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