[DUFU] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -18.27%
YoY- -9.06%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 228,266 247,751 291,883 304,029 346,860 363,129 359,565 -26.11%
PBT 27,303 43,124 75,193 84,546 104,958 109,218 91,899 -55.44%
Tax -6,703 -9,485 -15,614 -17,533 -22,968 -23,396 -19,416 -50.75%
NP 20,600 33,639 59,579 67,013 81,990 85,822 72,483 -56.74%
-
NP to SH 20,600 33,639 59,579 67,013 81,990 85,822 72,483 -56.74%
-
Tax Rate 24.55% 21.99% 20.77% 20.74% 21.88% 21.42% 21.13% -
Total Cost 207,666 214,112 232,304 237,016 264,870 277,307 287,082 -19.40%
-
Net Worth 334,109 339,413 355,112 339,189 339,144 338,643 333,225 0.17%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 29,168 34,461 39,704 39,704 39,704 36,996 30,091 -2.05%
Div Payout % 141.59% 102.44% 66.64% 59.25% 48.43% 43.11% 41.51% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 334,109 339,413 355,112 339,189 339,144 338,643 333,225 0.17%
NOSH 544,125 544,125 543,811 543,811 543,706 542,956 542,836 0.15%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.02% 13.58% 20.41% 22.04% 23.64% 23.63% 20.16% -
ROE 6.17% 9.91% 16.78% 19.76% 24.18% 25.34% 21.75% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 43.04 46.72 55.07 57.37 65.46 68.63 67.98 -26.24%
EPS 3.88 6.34 11.24 12.64 15.47 16.22 13.70 -56.84%
DPS 5.50 6.50 7.50 7.50 7.50 7.00 5.75 -2.91%
NAPS 0.63 0.64 0.67 0.64 0.64 0.64 0.63 0.00%
Adjusted Per Share Value based on latest NOSH - 543,811
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 41.78 45.34 53.42 55.64 63.48 66.46 65.81 -26.11%
EPS 3.77 6.16 10.90 12.26 15.01 15.71 13.27 -56.75%
DPS 5.34 6.31 7.27 7.27 7.27 6.77 5.51 -2.06%
NAPS 0.6115 0.6212 0.6499 0.6208 0.6207 0.6198 0.6099 0.17%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.70 1.90 2.10 1.79 2.57 2.81 2.90 -
P/RPS 3.95 4.07 3.81 3.12 3.93 4.09 4.27 -5.05%
P/EPS 43.77 29.95 18.68 14.16 16.61 17.32 21.16 62.27%
EY 2.28 3.34 5.35 7.06 6.02 5.77 4.73 -38.49%
DY 3.24 3.42 3.57 4.19 2.92 2.49 1.98 38.82%
P/NAPS 2.70 2.97 3.13 2.80 4.02 4.39 4.60 -29.87%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 31/10/23 01/08/23 28/04/23 23/02/23 01/11/22 02/08/22 28/04/22 -
Price 1.72 1.90 2.08 2.09 2.41 3.15 2.53 -
P/RPS 4.00 4.07 3.78 3.64 3.68 4.59 3.72 4.95%
P/EPS 44.28 29.95 18.50 16.53 15.58 19.42 18.46 79.09%
EY 2.26 3.34 5.40 6.05 6.42 5.15 5.42 -44.15%
DY 3.20 3.42 3.61 3.59 3.11 2.22 2.27 25.69%
P/NAPS 2.73 2.97 3.10 3.27 3.77 4.92 4.02 -22.72%

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