[DUFU] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 38.5%
YoY- -63.67%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 188,735 122,847 57,856 227,811 177,071 121,836 74,183 86.04%
PBT 13,520 18,407 6,853 33,554 25,282 19,928 14,389 -4.05%
Tax -3,875 -5,558 -2,428 -9,206 -7,702 -5,727 -3,507 6.85%
NP 9,645 12,849 4,425 24,348 17,580 14,201 10,882 -7.70%
-
NP to SH 9,645 12,849 4,425 24,348 17,580 14,201 10,882 -7.70%
-
Tax Rate 28.66% 30.20% 35.43% 27.44% 30.46% 28.74% 24.37% -
Total Cost 179,090 109,998 53,431 203,463 159,491 107,635 63,301 99.65%
-
Net Worth 323,964 345,245 344,823 339,413 334,109 339,413 355,112 -5.92%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 18,588 10,622 - 29,168 29,168 21,213 - -
Div Payout % 192.72% 82.68% - 119.80% 165.92% 149.38% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 323,964 345,245 344,823 339,413 334,109 339,413 355,112 -5.92%
NOSH 546,372 545,419 544,411 544,125 544,125 544,125 543,811 0.31%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 5.11% 10.46% 7.65% 10.69% 9.93% 11.66% 14.67% -
ROE 2.98% 3.72% 1.28% 7.17% 5.26% 4.18% 3.06% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 35.54 23.13 10.91 42.96 33.39 22.97 14.00 85.77%
EPS 1.80 2.40 0.80 4.60 3.30 2.70 2.10 -9.74%
DPS 3.50 2.00 0.00 5.50 5.50 4.00 0.00 -
NAPS 0.61 0.65 0.65 0.64 0.63 0.64 0.67 -6.04%
Adjusted Per Share Value based on latest NOSH - 544,125
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 34.54 22.48 10.59 41.69 32.41 22.30 13.58 86.01%
EPS 1.77 2.35 0.81 4.46 3.22 2.60 1.99 -7.49%
DPS 3.40 1.94 0.00 5.34 5.34 3.88 0.00 -
NAPS 0.5929 0.6319 0.6311 0.6212 0.6115 0.6212 0.6499 -5.92%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.80 2.57 1.82 1.90 1.70 1.90 2.10 -
P/RPS 5.07 11.11 16.69 4.42 5.09 8.27 15.00 -51.38%
P/EPS 99.11 106.24 218.19 41.38 51.28 70.96 102.28 -2.07%
EY 1.01 0.94 0.46 2.42 1.95 1.41 0.98 2.02%
DY 1.94 0.78 0.00 2.89 3.24 2.11 0.00 -
P/NAPS 2.95 3.95 2.80 2.97 2.70 2.97 3.13 -3.86%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 29/10/24 30/07/24 08/05/24 27/02/24 31/10/23 01/08/23 28/04/23 -
Price 1.74 2.26 2.20 1.83 1.72 1.90 2.08 -
P/RPS 4.90 9.77 20.17 4.26 5.15 8.27 14.86 -52.17%
P/EPS 95.81 93.42 263.75 39.86 51.89 70.96 101.31 -3.64%
EY 1.04 1.07 0.38 2.51 1.93 1.41 0.99 3.33%
DY 2.01 0.88 0.00 3.01 3.20 2.11 0.00 -
P/NAPS 2.85 3.48 3.38 2.86 2.73 2.97 3.10 -5.43%

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