[DUFU] QoQ 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- -6.37%
YoY- 238.86%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 85,687 75,953 73,410 62,948 78,824 67,632 53,315 37.01%
PBT 20,819 16,829 12,937 18,690 17,629 16,834 13,496 33.33%
Tax -5,907 -4,023 -3,124 -4,652 -2,645 -2,125 -3,131 52.38%
NP 14,912 12,806 9,813 14,038 14,984 14,709 10,365 27.30%
-
NP to SH 14,912 12,856 9,897 14,144 15,107 14,779 10,461 26.52%
-
Tax Rate 28.37% 23.91% 24.15% 24.89% 15.00% 12.62% 23.20% -
Total Cost 70,775 63,147 63,597 48,910 63,840 52,923 42,950 39.30%
-
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 - 6,490 15,378 - - 5,126 6,204 -
Div Payout % - 50.49% 155.39% - - 34.69% 59.31% -
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 17.40% 16.86% 13.37% 22.30% 19.01% 21.75% 19.44% -
ROE 5.84% 5.38% 4.39% 6.06% 7.02% 7.49% 5.77% -
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 16.43 14.63 28.64 24.56 30.75 26.39 21.48 -16.29%
EPS 2.90 2.50 3.90 5.50 5.90 5.80 4.20 -21.79%
DPS 0.00 1.25 6.00 0.00 0.00 2.00 2.50 -
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 15.74 13.95 13.48 11.56 14.48 12.42 9.79 37.04%
EPS 2.74 2.36 1.82 2.60 2.77 2.71 1.92 26.61%
DPS 0.00 1.19 2.82 0.00 0.00 0.94 1.14 -
NAPS 0.4692 0.4387 0.4143 0.4284 0.3954 0.3625 0.3328 25.60%
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 19.84 22.35 16.93 13.40 10.54 10.31 7.26 94.87%
P/EPS 113.98 132.07 125.60 59.62 54.97 47.17 37.01 110.95%
EY 0.88 0.76 0.80 1.68 1.82 2.12 2.70 -52.47%
DY 0.00 0.38 1.24 0.00 0.00 0.74 1.60 -
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 24.64 21.88 12.99 16.37 15.48 10.73 8.75 98.78%
P/EPS 141.60 129.24 96.34 72.85 80.76 49.08 44.60 115.26%
EY 0.71 0.77 1.04 1.37 1.24 2.04 2.24 -53.34%
DY 0.00 0.39 1.61 0.00 0.00 0.71 1.33 -
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