[DUFU] QoQ TTM Result on 31-Mar-2023 [#1]

Stock

[DUFU] DUFU TECHNOLOGY CORP. BHD

Announcement Date

28-Apr-2023

Admission Sponsor

Sponsor

Financial Year

31-Dec-2023

Quarter

31-Mar-2023 [#1]

Profit Trend

QoQ- -11.09%

YoY- -17.8%

Quarter Report

DUFU's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
TTM Result
Revenue	227,811	228,266	247,751	291,883	304,029	346,860	363,129	-26.65%
YoY %	-0.20%	-7.86%	-15.12%	-4.00%	-12.35%	-4.48%	-	-
Horiz. %	62.74%	62.86%	68.23%	80.38%	83.72%	95.52%	100.00%	-
PBT	33,554	27,303	43,124	75,193	84,546	104,958	109,218	-54.37%
YoY %	22.89%	-36.69%	-42.65%	-11.06%	-19.45%	-3.90%	-	-
Horiz. %	30.72%	25.00%	39.48%	68.85%	77.41%	96.10%	100.00%	-
Tax	-9,206	-6,703	-9,485	-15,614	-17,533	-22,968	-23,396	-46.21%
YoY %	-37.34%	29.33%	39.25%	10.95%	23.66%	1.83%	-	-
Horiz. %	39.35%	28.65%	40.54%	66.74%	74.94%	98.17%	100.00%	-
NP	24,348	20,600	33,639	59,579	67,013	81,990	85,822	-56.72%
YoY %	18.19%	-38.76%	-43.54%	-11.09%	-18.27%	-4.47%	-	-
Horiz. %	28.37%	24.00%	39.20%	69.42%	78.08%	95.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,348	20,600	33,639	59,579	67,013	81,990	85,822	-56.72%
YoY %	18.19%	-38.76%	-43.54%	-11.09%	-18.27%	-4.47%	-	-
Horiz. %	28.37%	24.00%	39.20%	69.42%	78.08%	95.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.44%	24.55%	21.99%	20.77%	20.74%	21.88%	21.42%	-
YoY %	11.77%	11.64%	5.87%	0.14%	-5.21%	2.15%	-	-
Horiz. %	128.10%	114.61%	102.66%	96.97%	96.83%	102.15%	100.00%	-
Total Cost	203,463	207,666	214,112	232,304	237,016	264,870	277,307	-18.60%
YoY %	-2.02%	-3.01%	-7.83%	-1.99%	-10.52%	-4.48%	-	-
Horiz. %	73.37%	74.89%	77.21%	83.77%	85.47%	95.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	339,413	334,109	339,413	355,112	339,189	339,144	338,643	0.15%
YoY %	1.59%	-1.56%	-4.42%	4.69%	0.01%	0.15%	-	-
Horiz. %	100.23%	98.66%	100.23%	104.86%	100.16%	100.15%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	29,168	29,168	34,461	39,704	39,704	39,704	36,996	-14.62%
YoY %	0.00%	-15.36%	-13.21%	0.00%	0.00%	7.32%	-	-
Horiz. %	78.84%	78.84%	93.15%	107.32%	107.32%	107.32%	100.00%	-
Div Payout %	119.80%	141.59%	102.44%	66.64%	59.25%	48.43%	43.11%	-
YoY %	-15.39%	38.22%	53.72%	12.47%	22.34%	12.34%	-	-
Horiz. %	277.89%	328.44%	237.62%	154.58%	137.44%	112.34%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	339,413	334,109	339,413	355,112	339,189	339,144	338,643	0.15%
YoY %	1.59%	-1.56%	-4.42%	4.69%	0.01%	0.15%	-	-
Horiz. %	100.23%	98.66%	100.23%	104.86%	100.16%	100.15%	100.00%	-
NOSH	544,125	544,125	544,125	543,811	543,811	543,706	542,956	0.14%
YoY %	0.00%	0.00%	0.06%	0.00%	0.02%	0.14%	-	-
Horiz. %	100.22%	100.22%	100.22%	100.16%	100.16%	100.14%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	10.69%	9.02%	13.58%	20.41%	22.04%	23.64%	23.63%	-
YoY %	18.51%	-33.58%	-33.46%	-7.40%	-6.77%	0.04%	-	-
Horiz. %	45.24%	38.17%	57.47%	86.37%	93.27%	100.04%	100.00%	-
ROE	7.17%	6.17%	9.91%	16.78%	19.76%	24.18%	25.34%	-
YoY %	16.21%	-37.74%	-40.94%	-15.08%	-18.28%	-4.58%	-	-
Horiz. %	28.30%	24.35%	39.11%	66.22%	77.98%	95.42%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	42.96	43.04	46.72	55.07	57.37	65.46	68.63	-26.76%
YoY %	-0.19%	-7.88%	-15.16%	-4.01%	-12.36%	-4.62%	-	-
Horiz. %	62.60%	62.71%	68.08%	80.24%	83.59%	95.38%	100.00%	-
EPS	4.59	3.88	6.34	11.24	12.64	15.47	16.22	-56.79%
YoY %	18.30%	-38.80%	-43.59%	-11.08%	-18.29%	-4.62%	-	-
Horiz. %	28.30%	23.92%	39.09%	69.30%	77.93%	95.38%	100.00%	-
DPS	5.50	5.50	6.50	7.50	7.50	7.50	7.00	-14.81%
YoY %	0.00%	-15.38%	-13.33%	0.00%	0.00%	7.14%	-	-
Horiz. %	78.57%	78.57%	92.86%	107.14%	107.14%	107.14%	100.00%	-
NAPS	0.64	0.63	0.64	0.67	0.64	0.64	0.64	0.00%
YoY %	1.59%	-1.56%	-4.48%	4.69%	0.00%	0.00%	-	-
Horiz. %	100.00%	98.44%	100.00%	104.69%	100.00%	100.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 543,811
RPS	41.84	41.93	45.51	53.61	55.84	63.71	66.70	-26.65%
YoY %	-0.21%	-7.87%	-15.11%	-3.99%	-12.35%	-4.48%	-	-
Horiz. %	62.73%	62.86%	68.23%	80.37%	83.72%	95.52%	100.00%	-
EPS	4.47	3.78	6.18	10.94	12.31	15.06	15.76	-56.73%
YoY %	18.25%	-38.83%	-43.51%	-11.13%	-18.26%	-4.44%	-	-
Horiz. %	28.36%	23.98%	39.21%	69.42%	78.11%	95.56%	100.00%	-
DPS	5.36	5.36	6.33	7.29	7.29	7.29	6.80	-14.63%
YoY %	0.00%	-15.32%	-13.17%	0.00%	0.00%	7.21%	-	-
Horiz. %	78.82%	78.82%	93.09%	107.21%	107.21%	107.21%	100.00%	-
NAPS	0.6234	0.6137	0.6234	0.6522	0.623	0.6229	0.622	0.14%
YoY %	1.58%	-1.56%	-4.42%	4.69%	0.02%	0.14%	-	-
Horiz. %	100.23%	98.67%	100.23%	104.86%	100.16%	100.14%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	1.90	1.70	1.90	2.10	1.79	2.57	2.81	-
P/RPS	4.42	3.95	4.07	3.81	3.12	3.93	4.09	5.29%
YoY %	11.90%	-2.95%	6.82%	22.12%	-20.61%	-3.91%	-	-
Horiz. %	108.07%	96.58%	99.51%	93.15%	76.28%	96.09%	100.00%	-
P/EPS	41.38	43.77	29.95	18.68	14.16	16.61	17.32	78.43%
YoY %	-5.46%	46.14%	60.33%	31.92%	-14.75%	-4.10%	-	-
Horiz. %	238.91%	252.71%	172.92%	107.85%	81.76%	95.90%	100.00%	-
EY	2.42	2.28	3.34	5.35	7.06	6.02	5.77	-43.88%
YoY %	6.14%	-31.74%	-37.57%	-24.22%	17.28%	4.33%	-	-
Horiz. %	41.94%	39.51%	57.89%	92.72%	122.36%	104.33%	100.00%	-
DY	2.89	3.24	3.42	3.57	4.19	2.92	2.49	10.41%
YoY %	-10.80%	-5.26%	-4.20%	-14.80%	43.49%	17.27%	-	-
Horiz. %	116.06%	130.12%	137.35%	143.37%	168.27%	117.27%	100.00%	-
P/NAPS	2.97	2.70	2.97	3.13	2.80	4.02	4.39	-22.87%
YoY %	10.00%	-9.09%	-5.11%	11.79%	-30.35%	-8.43%	-	-
Horiz. %	67.65%	61.50%	67.65%	71.30%	63.78%	91.57%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	27/02/24	31/10/23	01/08/23	28/04/23	23/02/23	01/11/22	02/08/22	-
Price	1.83	1.72	1.90	2.08	2.09	2.41	3.15	-
P/RPS	4.26	4.00	4.07	3.78	3.64	3.68	4.59	-4.83%
YoY %	6.50%	-1.72%	7.67%	3.85%	-1.09%	-19.83%	-	-
Horiz. %	92.81%	87.15%	88.67%	82.35%	79.30%	80.17%	100.00%	-
P/EPS	39.86	44.28	29.95	18.50	16.53	15.58	19.42	61.29%
YoY %	-9.98%	47.85%	61.89%	11.92%	6.10%	-19.77%	-	-
Horiz. %	205.25%	228.01%	154.22%	95.26%	85.12%	80.23%	100.00%	-
EY	2.51	2.26	3.34	5.40	6.05	6.42	5.15	-37.98%
YoY %	11.06%	-32.34%	-38.15%	-10.74%	-5.76%	24.66%	-	-
Horiz. %	48.74%	43.88%	64.85%	104.85%	117.48%	124.66%	100.00%	-
DY	3.01	3.20	3.42	3.61	3.59	3.11	2.22	22.43%
YoY %	-5.94%	-6.43%	-5.26%	0.56%	15.43%	40.09%	-	-
Horiz. %	135.59%	144.14%	154.05%	162.61%	161.71%	140.09%	100.00%	-
P/NAPS	2.86	2.73	2.97	3.10	3.27	3.77	4.92	-30.27%
YoY %	4.76%	-8.08%	-4.19%	-5.20%	-13.26%	-23.37%	-	-
Horiz. %	58.13%	55.49%	60.37%	63.01%	66.46%	76.63%	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

324

HLIND

HONG LEONG INDUSTRIES BHD

306

PTRANS

PERAK TRANSIT BERHAD

298

HLCAP

HONG LEONG CAPITAL BERHAD

166

YTLPOWR

YTL POWER INTERNATIONAL BHD

128

SAPNRG

SAPURA ENERGY BERHAD

119

MYEG

MY E.G. SERVICES BHD

113

PBBANK

PUBLIC BANK BHD

111

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