[DUFU] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
02-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 27.2%
YoY- 57.51%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 91,785 86,329 94,026 90,989 88,221 79,501 85,687 4.70%
PBT 37,608 23,742 22,433 25,435 20,289 25,812 20,819 48.48%
Tax -8,349 -5,426 -4,436 -5,185 -4,369 -6,293 -5,907 26.02%
NP 29,259 18,316 17,997 20,250 15,920 19,519 14,912 56.92%
-
NP to SH 29,259 18,316 17,997 20,250 15,920 19,519 14,912 56.92%
-
Tax Rate 22.20% 22.85% 19.77% 20.39% 21.53% 24.38% 28.37% -
Total Cost 62,526 68,013 76,029 70,739 72,301 59,982 70,775 -7.95%
-
Net Worth 338,643 333,225 311,725 289,837 276,328 276,328 255,473 20.73%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 26,456 - - 10,539 19,551 - - -
Div Payout % 90.42% - - 52.05% 122.81% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 338,643 333,225 311,725 289,837 276,328 276,328 255,473 20.73%
NOSH 542,956 542,836 542,511 541,000 535,166 535,166 535,166 0.97%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 31.88% 21.22% 19.14% 22.26% 18.05% 24.55% 17.40% -
ROE 8.64% 5.50% 5.77% 6.99% 5.76% 7.06% 5.84% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 17.35 16.32 17.80 17.27 16.92 15.25 16.43 3.70%
EPS 5.50 3.50 3.40 3.80 3.10 3.70 2.90 53.39%
DPS 5.00 0.00 0.00 2.00 3.75 0.00 0.00 -
NAPS 0.64 0.63 0.59 0.55 0.53 0.53 0.49 19.54%
Adjusted Per Share Value based on latest NOSH - 541,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 16.86 15.86 17.27 16.71 16.20 14.60 15.74 4.70%
EPS 5.37 3.36 3.31 3.72 2.92 3.59 2.74 56.80%
DPS 4.86 0.00 0.00 1.94 3.59 0.00 0.00 -
NAPS 0.622 0.612 0.5726 0.5324 0.5075 0.5075 0.4692 20.73%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.81 2.90 4.29 4.22 4.54 3.80 3.26 -
P/RPS 16.20 17.77 24.11 24.44 26.83 24.92 19.84 -12.67%
P/EPS 50.82 83.75 125.94 109.82 148.68 101.50 113.98 -41.72%
EY 1.97 1.19 0.79 0.91 0.67 0.99 0.88 71.38%
DY 1.78 0.00 0.00 0.47 0.83 0.00 0.00 -
P/NAPS 4.39 4.60 7.27 7.67 8.57 7.17 6.65 -24.24%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 02/08/22 28/04/22 25/02/22 02/11/21 03/08/21 05/05/21 26/02/21 -
Price 3.15 2.53 2.85 4.42 4.46 4.29 4.05 -
P/RPS 18.16 15.50 16.01 25.60 26.36 28.13 24.64 -18.45%
P/EPS 56.97 73.06 83.67 115.02 146.06 114.59 141.60 -45.59%
EY 1.76 1.37 1.20 0.87 0.68 0.87 0.71 83.46%
DY 1.59 0.00 0.00 0.45 0.84 0.00 0.00 -
P/NAPS 4.92 4.02 4.83 8.04 8.42 8.09 8.27 -29.33%

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