[DUFU] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 40.41%
YoY- 16.37%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 258,711 167,722 79,501 297,999 212,312 136,358 62,948 156.35%
PBT 71,536 46,101 25,812 69,276 48,457 31,627 18,690 144.48%
Tax -15,847 -10,662 -6,293 -17,705 -11,798 -7,776 -4,652 126.22%
NP 55,689 35,439 19,519 51,571 36,659 23,851 14,038 150.38%
-
NP to SH 55,689 35,439 19,519 51,811 36,899 24,041 14,144 149.13%
-
Tax Rate 22.15% 23.13% 24.38% 25.56% 24.35% 24.59% 24.89% -
Total Cost 203,022 132,283 59,982 246,428 175,653 112,507 48,910 158.06%
-
Net Worth 289,837 276,328 276,328 255,473 238,849 225,551 233,241 15.56%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 30,301 19,551 - 22,158 37,644 15,378 - -
Div Payout % 54.41% 55.17% - 42.77% 102.02% 63.97% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 289,837 276,328 276,328 255,473 238,849 225,551 233,241 15.56%
NOSH 541,000 535,166 535,166 535,166 534,944 263,205 263,205 61.58%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 21.53% 21.13% 24.55% 17.31% 17.27% 17.49% 22.30% -
ROE 19.21% 12.82% 7.06% 20.28% 15.45% 10.66% 6.06% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 49.09 32.17 15.25 57.16 40.89 53.20 24.56 58.60%
EPS 10.60 6.80 3.70 10.00 7.20 9.40 5.50 54.80%
DPS 5.75 3.75 0.00 4.25 7.25 6.00 0.00 -
NAPS 0.55 0.53 0.53 0.49 0.46 0.88 0.91 -28.49%
Adjusted Per Share Value based on latest NOSH - 535,166
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 47.35 30.70 14.55 54.54 38.86 24.96 11.52 156.37%
EPS 10.19 6.49 3.57 9.48 6.75 4.40 2.59 149.01%
DPS 5.55 3.58 0.00 4.06 6.89 2.81 0.00 -
NAPS 0.5305 0.5057 0.5057 0.4676 0.4371 0.4128 0.4269 15.57%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 4.22 4.54 3.80 3.26 3.27 4.85 3.29 -
P/RPS 8.60 14.11 24.92 5.70 8.00 9.12 13.40 -25.57%
P/EPS 39.93 66.79 101.50 32.81 46.02 51.71 59.62 -23.43%
EY 2.50 1.50 0.99 3.05 2.17 1.93 1.68 30.31%
DY 1.36 0.83 0.00 1.30 2.22 1.24 0.00 -
P/NAPS 7.67 8.57 7.17 6.65 7.11 5.51 3.62 64.88%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 02/11/21 03/08/21 05/05/21 26/02/21 02/11/20 04/08/20 05/05/20 -
Price 4.42 4.46 4.29 4.05 3.20 3.72 4.02 -
P/RPS 9.00 13.86 28.13 7.09 7.83 6.99 16.37 -32.86%
P/EPS 41.83 65.61 114.59 40.76 45.03 39.66 72.85 -30.89%
EY 2.39 1.52 0.87 2.45 2.22 2.52 1.37 44.86%
DY 1.30 0.84 0.00 1.05 2.27 1.61 0.00 -
P/NAPS 8.04 8.42 8.09 8.27 6.96 4.23 4.42 48.95%

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