[DUFU] QoQ TTM Result on 30-Sep-2022 [#3]

Stock

[DUFU] DUFU TECHNOLOGY CORP. BHD

Announcement Date

01-Nov-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Sep-2022 [#3]

Profit Trend

QoQ- -4.47%

YoY- 16.13%

Quarter Report

DUFU's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
TTM Result
Revenue	247,751	291,883	304,029	346,860	363,129	359,565	352,737	-21.03%
YoY %	-15.12%	-4.00%	-12.35%	-4.48%	0.99%	1.94%	-	-
Horiz. %	70.24%	82.75%	86.19%	98.33%	102.95%	101.94%	100.00%	-
PBT	43,124	75,193	84,546	104,958	109,218	91,899	93,969	-40.58%
YoY %	-42.65%	-11.06%	-19.45%	-3.90%	18.85%	-2.20%	-	-
Horiz. %	45.89%	80.02%	89.97%	111.69%	116.23%	97.80%	100.00%	-
Tax	-9,485	-15,614	-17,533	-22,968	-23,396	-19,416	-20,283	-39.83%
YoY %	39.25%	10.95%	23.66%	1.83%	-20.50%	4.27%	-	-
Horiz. %	46.76%	76.98%	86.44%	113.24%	115.35%	95.73%	100.00%	-
NP	33,639	59,579	67,013	81,990	85,822	72,483	73,686	-40.79%
YoY %	-43.54%	-11.09%	-18.27%	-4.47%	18.40%	-1.63%	-	-
Horiz. %	45.65%	80.86%	90.94%	111.27%	116.47%	98.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,639	59,579	67,013	81,990	85,822	72,483	73,686	-40.79%
YoY %	-43.54%	-11.09%	-18.27%	-4.47%	18.40%	-1.63%	-	-
Horiz. %	45.65%	80.86%	90.94%	111.27%	116.47%	98.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.99%	20.77%	20.74%	21.88%	21.42%	21.13%	21.58%	-
YoY %	5.87%	0.14%	-5.21%	2.15%	1.37%	-2.09%	-	-
Horiz. %	101.90%	96.25%	96.11%	101.39%	99.26%	97.91%	100.00%	-
Total Cost	214,112	232,304	237,016	264,870	277,307	287,082	279,051	-16.22%
YoY %	-7.83%	-1.99%	-10.52%	-4.48%	-3.40%	2.88%	-	-
Horiz. %	76.73%	83.25%	84.94%	94.92%	99.38%	102.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	339,413	355,112	339,189	339,144	338,643	333,225	311,725	5.85%
YoY %	-4.42%	4.69%	0.01%	0.15%	1.63%	6.90%	-	-
Horiz. %	108.88%	113.92%	108.81%	108.80%	108.64%	106.90%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	34,461	39,704	39,704	39,704	36,996	30,091	30,091	9.48%
YoY %	-13.21%	0.00%	0.00%	7.32%	22.95%	0.00%	-	-
Horiz. %	114.52%	131.95%	131.95%	131.95%	122.95%	100.00%	100.00%	-
Div Payout %	102.44%	66.64%	59.25%	48.43%	43.11%	41.51%	40.84%	-
YoY %	53.72%	12.47%	22.34%	12.34%	3.85%	1.64%	-	-
Horiz. %	250.83%	163.17%	145.08%	118.58%	105.56%	101.64%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
Net Worth	339,413	355,112	339,189	339,144	338,643	333,225	311,725	5.85%
YoY %	-4.42%	4.69%	0.01%	0.15%	1.63%	6.90%	-	-
Horiz. %	108.88%	113.92%	108.81%	108.80%	108.64%	106.90%	100.00%	-
NOSH	544,125	543,811	543,811	543,706	542,956	542,836	542,511	0.19%
YoY %	0.06%	0.00%	0.02%	0.14%	0.02%	0.06%	-	-
Horiz. %	100.30%	100.24%	100.24%	100.22%	100.08%	100.06%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	13.58%	20.41%	22.04%	23.64%	23.63%	20.16%	20.89%	-
YoY %	-33.46%	-7.40%	-6.77%	0.04%	17.21%	-3.49%	-	-
Horiz. %	65.01%	97.70%	105.51%	113.16%	113.12%	96.51%	100.00%	-
ROE	9.91%	16.78%	19.76%	24.18%	25.34%	21.75%	23.64%	-
YoY %	-40.94%	-15.08%	-18.28%	-4.58%	16.51%	-7.99%	-	-
Horiz. %	41.92%	70.98%	83.59%	102.28%	107.19%	92.01%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	46.72	55.07	57.37	65.46	68.63	67.98	66.76	-21.22%
YoY %	-15.16%	-4.01%	-12.36%	-4.62%	0.96%	1.83%	-	-
Horiz. %	69.98%	82.49%	85.93%	98.05%	102.80%	101.83%	100.00%	-
EPS	6.34	11.24	12.64	15.47	16.22	13.70	13.95	-40.97%
YoY %	-43.59%	-11.08%	-18.29%	-4.62%	18.39%	-1.79%	-	-
Horiz. %	45.45%	80.57%	90.61%	110.90%	116.27%	98.21%	100.00%	-
DPS	6.50	7.50	7.50	7.50	7.00	5.75	5.75	8.54%
YoY %	-13.33%	0.00%	0.00%	7.14%	21.74%	0.00%	-	-
Horiz. %	113.04%	130.43%	130.43%	130.43%	121.74%	100.00%	100.00%	-
NAPS	0.64	0.67	0.64	0.64	0.64	0.63	0.59	5.58%
YoY %	-4.48%	4.69%	0.00%	0.00%	1.59%	6.78%	-	-
Horiz. %	108.47%	113.56%	108.47%	108.47%	108.47%	106.78%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 543,706
RPS	45.51	53.61	55.84	63.71	66.70	66.04	64.79	-21.03%
YoY %	-15.11%	-3.99%	-12.35%	-4.48%	1.00%	1.93%	-	-
Horiz. %	70.24%	82.74%	86.19%	98.33%	102.95%	101.93%	100.00%	-
EPS	6.18	10.94	12.31	15.06	15.76	13.31	13.53	-40.77%
YoY %	-43.51%	-11.13%	-18.26%	-4.44%	18.41%	-1.63%	-	-
Horiz. %	45.68%	80.86%	90.98%	111.31%	116.48%	98.37%	100.00%	-
DPS	6.33	7.29	7.29	7.29	6.80	5.53	5.53	9.45%
YoY %	-13.17%	0.00%	0.00%	7.21%	22.97%	0.00%	-	-
Horiz. %	114.47%	131.83%	131.83%	131.83%	122.97%	100.00%	100.00%	-
NAPS	0.6234	0.6522	0.623	0.6229	0.622	0.612	0.5726	5.84%
YoY %	-4.42%	4.69%	0.02%	0.14%	1.63%	6.88%	-	-
Horiz. %	108.87%	113.90%	108.80%	108.78%	108.63%	106.88%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	-
Price	1.90	2.10	1.79	2.57	2.81	2.90	4.29	-
P/RPS	4.07	3.81	3.12	3.93	4.09	4.27	6.43	-26.34%
YoY %	6.82%	22.12%	-20.61%	-3.91%	-4.22%	-33.59%	-	-
Horiz. %	63.30%	59.25%	48.52%	61.12%	63.61%	66.41%	100.00%	-
P/EPS	29.95	18.68	14.16	16.61	17.32	21.16	30.76	-1.76%
YoY %	60.33%	31.92%	-14.75%	-4.10%	-18.15%	-31.21%	-	-
Horiz. %	97.37%	60.73%	46.03%	54.00%	56.31%	68.79%	100.00%	-
EY	3.34	5.35	7.06	6.02	5.77	4.73	3.25	1.84%
YoY %	-37.57%	-24.22%	17.28%	4.33%	21.99%	45.54%	-	-
Horiz. %	102.77%	164.62%	217.23%	185.23%	177.54%	145.54%	100.00%	-
DY	3.42	3.57	4.19	2.92	2.49	1.98	1.34	87.07%
YoY %	-4.20%	-14.80%	43.49%	17.27%	25.76%	47.76%	-	-
Horiz. %	255.22%	266.42%	312.69%	217.91%	185.82%	147.76%	100.00%	-
P/NAPS	2.97	3.13	2.80	4.02	4.39	4.60	7.27	-45.03%
YoY %	-5.11%	11.79%	-30.35%	-8.43%	-4.57%	-36.73%	-	-
Horiz. %	40.85%	43.05%	38.51%	55.30%	60.39%	63.27%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
Date	01/08/23	28/04/23	23/02/23	01/11/22	02/08/22	28/04/22	25/02/22	-
Price	1.90	2.08	2.09	2.41	3.15	2.53	2.85	-
P/RPS	4.07	3.78	3.64	3.68	4.59	3.72	4.27	-3.15%
YoY %	7.67%	3.85%	-1.09%	-19.83%	23.39%	-12.88%	-	-
Horiz. %	95.32%	88.52%	85.25%	86.18%	107.49%	87.12%	100.00%	-
P/EPS	29.95	18.50	16.53	15.58	19.42	18.46	20.44	29.09%
YoY %	61.89%	11.92%	6.10%	-19.77%	5.20%	-9.69%	-	-
Horiz. %	146.53%	90.51%	80.87%	76.22%	95.01%	90.31%	100.00%	-
EY	3.34	5.40	6.05	6.42	5.15	5.42	4.89	-22.49%
YoY %	-38.15%	-10.74%	-5.76%	24.66%	-4.98%	10.84%	-	-
Horiz. %	68.30%	110.43%	123.72%	131.29%	105.32%	110.84%	100.00%	-
DY	3.42	3.61	3.59	3.11	2.22	2.27	2.02	42.18%
YoY %	-5.26%	0.56%	15.43%	40.09%	-2.20%	12.38%	-	-
Horiz. %	169.31%	178.71%	177.72%	153.96%	109.90%	112.38%	100.00%	-
P/NAPS	2.97	3.10	3.27	3.77	4.92	4.02	4.83	-27.75%
YoY %	-4.19%	-5.20%	-13.26%	-23.37%	22.39%	-16.77%	-	-
Horiz. %	61.49%	64.18%	67.70%	78.05%	101.86%	83.23%	100.00%	-

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

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

321

HLIND

HONG LEONG INDUSTRIES BHD

303

PTRANS

PERAK TRANSIT BERHAD

295

HLCAP

HONG LEONG CAPITAL BERHAD

173

YTLPOWR

YTL POWER INTERNATIONAL BHD

126

PBBANK

PUBLIC BANK BHD

110

SAPNRG

SAPURA ENERGY BERHAD

110

MYEG

MY E.G. SERVICES BHD

109

YTL

YTL CORPORATION BHD

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More