[DUFU] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -11.13%
YoY- 20.69%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 74,720 91,785 86,329 94,026 90,989 88,221 79,501 -4.04%
PBT 21,175 37,608 23,742 22,433 25,435 20,289 25,812 -12.35%
Tax -4,757 -8,349 -5,426 -4,436 -5,185 -4,369 -6,293 -17.00%
NP 16,418 29,259 18,316 17,997 20,250 15,920 19,519 -10.88%
-
NP to SH 16,418 29,259 18,316 17,997 20,250 15,920 19,519 -10.88%
-
Tax Rate 22.47% 22.20% 22.85% 19.77% 20.39% 21.53% 24.38% -
Total Cost 58,302 62,526 68,013 76,029 70,739 72,301 59,982 -1.87%
-
Net Worth 339,144 338,643 333,225 311,725 289,837 276,328 276,328 14.61%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 13,247 26,456 - - 10,539 19,551 - -
Div Payout % 80.69% 90.42% - - 52.05% 122.81% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 339,144 338,643 333,225 311,725 289,837 276,328 276,328 14.61%
NOSH 543,706 542,956 542,836 542,511 541,000 535,166 535,166 1.06%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 21.97% 31.88% 21.22% 19.14% 22.26% 18.05% 24.55% -
ROE 4.84% 8.64% 5.50% 5.77% 6.99% 5.76% 7.06% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 14.10 17.35 16.32 17.80 17.27 16.92 15.25 -5.08%
EPS 3.10 5.50 3.50 3.40 3.80 3.10 3.70 -11.11%
DPS 2.50 5.00 0.00 0.00 2.00 3.75 0.00 -
NAPS 0.64 0.64 0.63 0.59 0.55 0.53 0.53 13.38%
Adjusted Per Share Value based on latest NOSH - 542,511
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 13.72 16.86 15.86 17.27 16.71 16.20 14.60 -4.05%
EPS 3.02 5.37 3.36 3.31 3.72 2.92 3.59 -10.87%
DPS 2.43 4.86 0.00 0.00 1.94 3.59 0.00 -
NAPS 0.6229 0.622 0.612 0.5726 0.5324 0.5075 0.5075 14.62%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.57 2.81 2.90 4.29 4.22 4.54 3.80 -
P/RPS 18.23 16.20 17.77 24.11 24.44 26.83 24.92 -18.79%
P/EPS 82.95 50.82 83.75 125.94 109.82 148.68 101.50 -12.57%
EY 1.21 1.97 1.19 0.79 0.91 0.67 0.99 14.30%
DY 0.97 1.78 0.00 0.00 0.47 0.83 0.00 -
P/NAPS 4.02 4.39 4.60 7.27 7.67 8.57 7.17 -31.98%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 01/11/22 02/08/22 28/04/22 25/02/22 02/11/21 03/08/21 05/05/21 -
Price 2.41 3.15 2.53 2.85 4.42 4.46 4.29 -
P/RPS 17.09 18.16 15.50 16.01 25.60 26.36 28.13 -28.24%
P/EPS 77.79 56.97 73.06 83.67 115.02 146.06 114.59 -22.74%
EY 1.29 1.76 1.37 1.20 0.87 0.68 0.87 29.99%
DY 1.04 1.59 0.00 0.00 0.45 0.84 0.00 -
P/NAPS 3.77 4.92 4.02 4.83 8.04 8.42 8.09 -39.86%

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