[DUFU] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
05-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -68.23%
YoY- 238.86%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 297,999 212,312 136,358 62,948 249,122 170,298 102,666 102.82%
PBT 69,276 48,457 31,627 18,690 53,766 36,137 19,303 133.50%
Tax -17,705 -11,798 -7,776 -4,652 -9,662 -7,017 -4,892 134.80%
NP 51,571 36,659 23,851 14,038 44,104 29,120 14,411 133.05%
-
NP to SH 51,811 36,899 24,041 14,144 44,521 29,414 14,635 131.39%
-
Tax Rate 25.56% 24.35% 24.59% 24.89% 17.97% 19.42% 25.34% -
Total Cost 246,428 175,653 112,507 48,910 205,018 141,178 88,255 97.67%
-
Net Worth 255,473 238,849 225,551 233,241 215,299 197,357 181,166 25.62%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 22,158 37,644 15,378 - 11,533 11,533 6,204 132.75%
Div Payout % 42.77% 102.02% 63.97% - 25.91% 39.21% 42.39% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 255,473 238,849 225,551 233,241 215,299 197,357 181,166 25.62%
NOSH 535,166 534,944 263,205 263,205 263,205 263,205 263,205 60.15%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 17.31% 17.27% 17.49% 22.30% 17.70% 17.10% 14.04% -
ROE 20.28% 15.45% 10.66% 6.06% 20.68% 14.90% 8.08% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 57.16 40.89 53.20 24.56 97.20 66.44 41.37 23.93%
EPS 10.00 7.20 9.40 5.50 17.70 11.80 5.90 41.92%
DPS 4.25 7.25 6.00 0.00 4.50 4.50 2.50 42.21%
NAPS 0.49 0.46 0.88 0.91 0.84 0.77 0.73 -23.24%
Adjusted Per Share Value based on latest NOSH - 263,205
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 54.54 38.86 24.96 11.52 45.59 31.17 18.79 102.82%
EPS 9.48 6.75 4.40 2.59 8.15 5.38 2.68 131.27%
DPS 4.06 6.89 2.81 0.00 2.11 2.11 1.14 132.31%
NAPS 0.4676 0.4371 0.4128 0.4269 0.394 0.3612 0.3316 25.61%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.26 3.27 4.85 3.29 3.24 2.72 1.56 -
P/RPS 5.70 8.00 9.12 13.40 3.33 4.09 3.77 31.56%
P/EPS 32.81 46.02 51.71 59.62 18.65 23.70 26.45 15.37%
EY 3.05 2.17 1.93 1.68 5.36 4.22 3.78 -13.27%
DY 1.30 2.22 1.24 0.00 1.39 1.65 1.60 -12.87%
P/NAPS 6.65 7.11 5.51 3.62 3.86 3.53 2.14 112.21%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 02/11/20 04/08/20 05/05/20 26/02/20 05/11/19 07/08/19 -
Price 4.05 3.20 3.72 4.02 4.76 2.83 1.88 -
P/RPS 7.09 7.83 6.99 16.37 4.90 4.26 4.54 34.42%
P/EPS 40.76 45.03 39.66 72.85 27.40 24.66 31.88 17.71%
EY 2.45 2.22 2.52 1.37 3.65 4.06 3.14 -15.18%
DY 1.05 2.27 1.61 0.00 0.95 1.59 1.33 -14.51%
P/NAPS 8.27 6.96 4.23 4.42 5.67 3.68 2.58 116.63%

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