[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
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 227,811 177,071 121,836 74,183 304,029 252,834 178,114 17.77%
PBT 33,554 25,282 19,928 14,389 84,546 82,525 61,350 -33.04%
Tax -9,206 -7,702 -5,727 -3,507 -17,533 -18,532 -13,775 -23.50%
NP 24,348 17,580 14,201 10,882 67,013 63,993 47,575 -35.94%
-
NP to SH 24,348 17,580 14,201 10,882 67,013 63,993 47,575 -35.94%
-
Tax Rate 27.44% 30.46% 28.74% 24.37% 20.74% 22.46% 22.45% -
Total Cost 203,463 159,491 107,635 63,301 237,016 188,841 130,539 34.32%
-
Net Worth 339,413 334,109 339,413 355,112 339,189 339,144 338,643 0.15%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 29,168 29,168 21,213 - 39,748 39,743 26,456 6.70%
Div Payout % 119.80% 165.92% 149.38% - 59.32% 62.11% 55.61% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 339,413 334,109 339,413 355,112 339,189 339,144 338,643 0.15%
NOSH 544,125 544,125 544,125 543,811 543,811 543,706 542,956 0.14%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 10.69% 9.93% 11.66% 14.67% 22.04% 25.31% 26.71% -
ROE 7.17% 5.26% 4.18% 3.06% 19.76% 18.87% 14.05% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 42.96 33.39 22.97 14.00 57.37 47.71 33.66 17.60%
EPS 4.60 3.30 2.70 2.10 12.70 12.10 9.00 -35.99%
DPS 5.50 5.50 4.00 0.00 7.50 7.50 5.00 6.54%
NAPS 0.64 0.63 0.64 0.67 0.64 0.64 0.64 0.00%
Adjusted Per Share Value based on latest NOSH - 543,811
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 41.84 32.52 22.38 13.63 55.84 46.44 32.71 17.78%
EPS 4.47 3.23 2.61 2.00 12.31 11.75 8.74 -35.96%
DPS 5.36 5.36 3.90 0.00 7.30 7.30 4.86 6.72%
NAPS 0.6234 0.6137 0.6234 0.6522 0.623 0.6229 0.622 0.14%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
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%
P/EPS 41.38 51.28 70.96 102.28 14.16 21.28 31.25 20.52%
EY 2.42 1.95 1.41 0.98 7.06 4.70 3.20 -16.95%
DY 2.89 3.24 2.11 0.00 4.19 2.92 1.78 38.01%
P/NAPS 2.97 2.70 2.97 3.13 2.80 4.02 4.39 -22.87%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
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%
P/EPS 39.86 51.89 70.96 101.31 16.53 19.96 35.03 8.96%
EY 2.51 1.93 1.41 0.99 6.05 5.01 2.85 -8.09%
DY 3.01 3.20 2.11 0.00 3.59 3.11 1.59 52.85%
P/NAPS 2.86 2.73 2.97 3.10 3.27 3.77 4.92 -30.27%

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