[DUFU] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock

[DUFU] DUFU TECHNOLOGY CORP. BHD

Announcement Date

28-Apr-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Mar-2023 [#1]

Profit Trend

QoQ- -83.76%

YoY- -40.59%

Quarter Report

DUFU's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Cumulative Result
Revenue	227,811	177,071	121,836	74,183	304,029	252,834	178,114	17.77%
YoY %	28.66%	45.34%	64.24%	-75.60%	20.25%	41.95%	-	-
Horiz. %	127.90%	99.41%	68.40%	41.65%	170.69%	141.95%	100.00%	-
PBT	33,554	25,282	19,928	14,389	84,546	82,525	61,350	-33.04%
YoY %	32.72%	26.87%	38.49%	-82.98%	2.45%	34.52%	-	-
Horiz. %	54.69%	41.21%	32.48%	23.45%	137.81%	134.52%	100.00%	-
Tax	-9,206	-7,702	-5,727	-3,507	-17,533	-18,532	-13,775	-23.50%
YoY %	-19.53%	-34.49%	-63.30%	80.00%	5.39%	-34.53%	-	-
Horiz. %	66.83%	55.91%	41.58%	25.46%	127.28%	134.53%	100.00%	-
NP	24,348	17,580	14,201	10,882	67,013	63,993	47,575	-35.94%
YoY %	38.50%	23.79%	30.50%	-83.76%	4.72%	34.51%	-	-
Horiz. %	51.18%	36.95%	29.85%	22.87%	140.86%	134.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,348	17,580	14,201	10,882	67,013	63,993	47,575	-35.94%
YoY %	38.50%	23.79%	30.50%	-83.76%	4.72%	34.51%	-	-
Horiz. %	51.18%	36.95%	29.85%	22.87%	140.86%	134.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.44%	30.46%	28.74%	24.37%	20.74%	22.46%	22.45%	-
YoY %	-9.91%	5.98%	17.93%	17.50%	-7.66%	0.04%	-	-
Horiz. %	122.23%	135.68%	128.02%	108.55%	92.38%	100.04%	100.00%	-
Total Cost	203,463	159,491	107,635	63,301	237,016	188,841	130,539	34.32%
YoY %	27.57%	48.18%	70.04%	-73.29%	25.51%	44.66%	-	-
Horiz. %	155.86%	122.18%	82.45%	48.49%	181.57%	144.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	339,413	334,109	339,413	355,112	339,189	339,144	338,643	0.15%
YoY %	1.59%	-1.56%	-4.42%	4.69%	0.01%	0.15%	-	-
Horiz. %	100.23%	98.66%	100.23%	104.86%	100.16%	100.15%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	29,168	29,168	21,213	-	39,748	39,743	26,456	6.70%
YoY %	0.00%	37.50%	0.00%	-	0.01%	50.22%	-	-
Horiz. %	110.25%	110.25%	80.18%	-	150.24%	150.22%	100.00%	-
Div Payout %	119.80%	165.92%	149.38%	-	59.32%	62.11%	55.61%	-
YoY %	-27.80%	11.07%	0.00%	-	-4.49%	11.69%	-	-
Horiz. %	215.43%	298.36%	268.62%	-	106.67%	111.69%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	339,413	334,109	339,413	355,112	339,189	339,144	338,643	0.15%
YoY %	1.59%	-1.56%	-4.42%	4.69%	0.01%	0.15%	-	-
Horiz. %	100.23%	98.66%	100.23%	104.86%	100.16%	100.15%	100.00%	-
NOSH	544,125	544,125	544,125	543,811	543,811	543,706	542,956	0.14%
YoY %	0.00%	0.00%	0.06%	0.00%	0.02%	0.14%	-	-
Horiz. %	100.22%	100.22%	100.22%	100.16%	100.16%	100.14%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	10.69%	9.93%	11.66%	14.67%	22.04%	25.31%	26.71%	-
YoY %	7.65%	-14.84%	-20.52%	-33.44%	-12.92%	-5.24%	-	-
Horiz. %	40.02%	37.18%	43.65%	54.92%	82.52%	94.76%	100.00%	-
ROE	7.17%	5.26%	4.18%	3.06%	19.76%	18.87%	14.05%	-
YoY %	36.31%	25.84%	36.60%	-84.51%	4.72%	34.31%	-	-
Horiz. %	51.03%	37.44%	29.75%	21.78%	140.64%	134.31%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	42.96	33.39	22.97	14.00	57.37	47.71	33.66	17.60%
YoY %	28.66%	45.36%	64.07%	-75.60%	20.25%	41.74%	-	-
Horiz. %	127.63%	99.20%	68.24%	41.59%	170.44%	141.74%	100.00%	-
EPS	4.60	3.30	2.70	2.10	12.70	12.10	9.00	-35.99%
YoY %	39.39%	22.22%	28.57%	-83.46%	4.96%	34.44%	-	-
Horiz. %	51.11%	36.67%	30.00%	23.33%	141.11%	134.44%	100.00%	-
DPS	5.50	5.50	4.00	0.00	7.50	7.50	5.00	6.54%
YoY %	0.00%	37.50%	0.00%	0.00%	0.00%	50.00%	-	-
Horiz. %	110.00%	110.00%	80.00%	0.00%	150.00%	150.00%	100.00%	-
NAPS	0.64	0.63	0.64	0.67	0.64	0.64	0.64	0.00%
YoY %	1.59%	-1.56%	-4.48%	4.69%	0.00%	0.00%	-	-
Horiz. %	100.00%	98.44%	100.00%	104.69%	100.00%	100.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 543,811
RPS	41.69	32.41	22.30	13.58	55.64	46.27	32.60	17.76%
YoY %	28.63%	45.34%	64.21%	-75.59%	20.25%	41.93%	-	-
Horiz. %	127.88%	99.42%	68.40%	41.66%	170.67%	141.93%	100.00%	-
EPS	4.46	3.22	2.60	1.99	12.26	11.71	8.71	-35.91%
YoY %	38.51%	23.85%	30.65%	-83.77%	4.70%	34.44%	-	-
Horiz. %	51.21%	36.97%	29.85%	22.85%	140.76%	134.44%	100.00%	-
DPS	5.34	5.34	3.88	0.00	7.27	7.27	4.84	6.75%
YoY %	0.00%	37.63%	0.00%	0.00%	0.00%	50.21%	-	-
Horiz. %	110.33%	110.33%	80.17%	0.00%	150.21%	150.21%	100.00%	-
NAPS	0.6212	0.6115	0.6212	0.6499	0.6208	0.6207	0.6198	0.15%
YoY %	1.59%	-1.56%	-4.42%	4.69%	0.02%	0.15%	-	-
Horiz. %	100.23%	98.66%	100.23%	104.86%	100.16%	100.15%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	1.90	1.70	1.90	2.10	1.79	2.57	2.81	-
P/RPS	4.42	5.09	8.27	15.00	3.12	5.39	8.35	-34.48%
YoY %	-13.16%	-38.45%	-44.87%	380.77%	-42.12%	-35.45%	-	-
Horiz. %	52.93%	60.96%	99.04%	179.64%	37.37%	64.55%	100.00%	-
P/EPS	41.38	51.28	70.96	102.28	14.16	21.28	31.25	20.52%
YoY %	-19.31%	-27.73%	-30.62%	622.32%	-33.46%	-31.90%	-	-
Horiz. %	132.42%	164.10%	227.07%	327.30%	45.31%	68.10%	100.00%	-
EY	2.42	1.95	1.41	0.98	7.06	4.70	3.20	-16.95%
YoY %	24.10%	38.30%	43.88%	-86.12%	50.21%	46.88%	-	-
Horiz. %	75.62%	60.94%	44.06%	30.62%	220.62%	146.88%	100.00%	-
DY	2.89	3.24	2.11	0.00	4.19	2.92	1.78	38.01%
YoY %	-10.80%	53.55%	0.00%	0.00%	43.49%	64.04%	-	-
Horiz. %	162.36%	182.02%	118.54%	0.00%	235.39%	164.04%	100.00%	-
P/NAPS	2.97	2.70	2.97	3.13	2.80	4.02	4.39	-22.87%
YoY %	10.00%	-9.09%	-5.11%	11.79%	-30.35%	-8.43%	-	-
Horiz. %	67.65%	61.50%	67.65%	71.30%	63.78%	91.57%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	27/02/24	31/10/23	01/08/23	28/04/23	23/02/23	01/11/22	02/08/22	-
Price	1.83	1.72	1.90	2.08	2.09	2.41	3.15	-
P/RPS	4.26	5.15	8.27	14.86	3.64	5.05	9.36	-40.74%
YoY %	-17.28%	-37.73%	-44.35%	308.24%	-27.92%	-46.05%	-	-
Horiz. %	45.51%	55.02%	88.35%	158.76%	38.89%	53.95%	100.00%	-
P/EPS	39.86	51.89	70.96	101.31	16.53	19.96	35.03	8.96%
YoY %	-23.18%	-26.87%	-29.96%	512.89%	-17.18%	-43.02%	-	-
Horiz. %	113.79%	148.13%	202.57%	289.21%	47.19%	56.98%	100.00%	-
EY	2.51	1.93	1.41	0.99	6.05	5.01	2.85	-8.09%
YoY %	30.05%	36.88%	42.42%	-83.64%	20.76%	75.79%	-	-
Horiz. %	88.07%	67.72%	49.47%	34.74%	212.28%	175.79%	100.00%	-
DY	3.01	3.20	2.11	0.00	3.59	3.11	1.59	52.85%
YoY %	-5.94%	51.66%	0.00%	0.00%	15.43%	95.60%	-	-
Horiz. %	189.31%	201.26%	132.70%	0.00%	225.79%	195.60%	100.00%	-
P/NAPS	2.86	2.73	2.97	3.10	3.27	3.77	4.92	-30.27%
YoY %	4.76%	-8.08%	-4.19%	-5.20%	-13.26%	-23.37%	-	-
Horiz. %	58.13%	55.49%	60.37%	63.01%	66.46%	76.63%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos