[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	45.34	53.42	55.64	63.48	66.46	65.81	64.56	-21.04%
YoY %	-15.13%	-3.99%	-12.35%	-4.48%	0.99%	1.94%	-	-
Horiz. %	70.23%	82.74%	86.18%	98.33%	102.94%	101.94%	100.00%	-
EPS	6.16	10.90	12.26	15.01	15.71	13.27	13.49	-40.78%
YoY %	-43.49%	-11.09%	-18.32%	-4.46%	18.39%	-1.63%	-	-
Horiz. %	45.66%	80.80%	90.88%	111.27%	116.46%	98.37%	100.00%	-
DPS	6.31	7.27	7.27	7.27	6.77	5.51	5.51	9.48%
YoY %	-13.20%	0.00%	0.00%	7.39%	22.87%	0.00%	-	-
Horiz. %	114.52%	131.94%	131.94%	131.94%	122.87%	100.00%	100.00%	-
NAPS	0.6212	0.6499	0.6208	0.6207	0.6198	0.6099	0.5705	5.85%
YoY %	-4.42%	4.69%	0.02%	0.15%	1.62%	6.91%	-	-
Horiz. %	108.89%	113.92%	108.82%	108.80%	108.64%	106.91%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos