[DUFU] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
05-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 30.89%
YoY- 38.0%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 94,026 90,989 88,221 79,501 85,687 75,953 73,410 17.88%
PBT 22,433 25,435 20,289 25,812 20,819 16,829 12,937 44.18%
Tax -4,436 -5,185 -4,369 -6,293 -5,907 -4,023 -3,124 26.25%
NP 17,997 20,250 15,920 19,519 14,912 12,806 9,813 49.66%
-
NP to SH 17,997 20,250 15,920 19,519 14,912 12,856 9,897 48.81%
-
Tax Rate 19.77% 20.39% 21.53% 24.38% 28.37% 23.91% 24.15% -
Total Cost 76,029 70,739 72,301 59,982 70,775 63,147 63,597 12.60%
-
Net Worth 311,725 289,837 276,328 276,328 255,473 238,849 225,551 24.00%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 10,539 19,551 - - 6,490 15,378 -
Div Payout % - 52.05% 122.81% - - 50.49% 155.39% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 311,725 289,837 276,328 276,328 255,473 238,849 225,551 24.00%
NOSH 542,511 541,000 535,166 535,166 535,166 534,944 263,205 61.74%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 19.14% 22.26% 18.05% 24.55% 17.40% 16.86% 13.37% -
ROE 5.77% 6.99% 5.76% 7.06% 5.84% 5.38% 4.39% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 17.80 17.27 16.92 15.25 16.43 14.63 28.64 -27.10%
EPS 3.40 3.80 3.10 3.70 2.90 2.50 3.90 -8.71%
DPS 0.00 2.00 3.75 0.00 0.00 1.25 6.00 -
NAPS 0.59 0.55 0.53 0.53 0.49 0.46 0.88 -23.34%
Adjusted Per Share Value based on latest NOSH - 535,166
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 17.21 16.65 16.15 14.55 15.68 13.90 13.44 17.86%
EPS 3.29 3.71 2.91 3.57 2.73 2.35 1.81 48.77%
DPS 0.00 1.93 3.58 0.00 0.00 1.19 2.81 -
NAPS 0.5705 0.5305 0.5057 0.5057 0.4676 0.4371 0.4128 23.99%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 4.29 4.22 4.54 3.80 3.26 3.27 4.85 -
P/RPS 24.11 24.44 26.83 24.92 19.84 22.35 16.93 26.49%
P/EPS 125.94 109.82 148.68 101.50 113.98 132.07 125.60 0.17%
EY 0.79 0.91 0.67 0.99 0.88 0.76 0.80 -0.83%
DY 0.00 0.47 0.83 0.00 0.00 0.38 1.24 -
P/NAPS 7.27 7.67 8.57 7.17 6.65 7.11 5.51 20.23%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 02/11/21 03/08/21 05/05/21 26/02/21 02/11/20 04/08/20 -
Price 2.85 4.42 4.46 4.29 4.05 3.20 3.72 -
P/RPS 16.01 25.60 26.36 28.13 24.64 21.88 12.99 14.90%
P/EPS 83.67 115.02 146.06 114.59 141.60 129.24 96.34 -8.94%
EY 1.20 0.87 0.68 0.87 0.71 0.77 1.04 9.98%
DY 0.00 0.45 0.84 0.00 0.00 0.39 1.61 -
P/NAPS 4.83 8.04 8.42 8.09 8.27 6.96 4.23 9.21%

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