[DUFU] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
07-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 75.31%
YoY- -16.71%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 356,228 335,444 272,716 205,332 222,904 174,722 158,184 14.48%
PBT 122,700 92,202 63,254 38,606 45,624 34,880 16,208 40.10%
Tax -27,550 -21,324 -15,552 -9,784 -10,480 -8,498 -3,800 39.09%
NP 95,150 70,878 47,702 28,822 35,144 26,382 12,408 40.40%
-
NP to SH 95,150 70,878 48,082 29,270 35,144 26,382 12,408 40.40%
-
Tax Rate 22.45% 23.13% 24.59% 25.34% 22.97% 24.36% 23.45% -
Total Cost 261,078 264,566 225,014 176,510 187,760 148,340 145,776 10.19%
-
Net Worth 338,643 276,328 225,551 181,166 139,143 130,118 116,239 19.49%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 52,913 39,103 30,757 12,408 14,732 11,677 3,749 55.42%
Div Payout % 55.61% 55.17% 63.97% 42.39% 41.92% 44.26% 30.22% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 338,643 276,328 225,551 181,166 139,143 130,118 116,239 19.49%
NOSH 542,956 535,166 263,205 263,205 175,470 175,470 170,439 21.29%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 26.71% 21.13% 17.49% 14.04% 15.77% 15.10% 7.84% -
ROE 28.10% 25.65% 21.32% 16.16% 25.26% 20.28% 10.67% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 67.32 64.34 106.40 82.74 136.17 104.74 92.81 -5.20%
EPS 18.00 13.60 18.80 11.80 21.40 15.80 7.28 16.27%
DPS 10.00 7.50 12.00 5.00 9.00 7.00 2.20 28.69%
NAPS 0.64 0.53 0.88 0.73 0.85 0.78 0.682 -1.05%
Adjusted Per Share Value based on latest NOSH - 263,205
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 65.29 61.48 49.98 37.63 40.85 32.02 28.99 14.48%
EPS 17.44 12.99 8.81 5.36 6.44 4.84 2.27 40.44%
DPS 9.70 7.17 5.64 2.27 2.70 2.14 0.69 55.32%
NAPS 0.6206 0.5064 0.4134 0.332 0.255 0.2385 0.213 19.50%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 2.81 4.54 4.85 1.56 1.00 1.41 0.63 -
P/RPS 4.17 7.06 4.56 1.89 0.73 1.35 0.68 35.27%
P/EPS 15.63 33.40 25.85 13.23 4.66 8.92 8.65 10.35%
EY 6.40 2.99 3.87 7.56 21.47 11.22 11.56 -9.38%
DY 3.56 1.65 2.47 3.21 9.00 4.96 3.49 0.33%
P/NAPS 4.39 8.57 5.51 2.14 1.18 1.81 0.92 29.73%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 02/08/22 03/08/21 04/08/20 07/08/19 07/08/18 28/08/17 29/08/16 -
Price 3.15 4.46 3.72 1.88 1.62 1.48 0.60 -
P/RPS 4.68 6.93 3.50 2.27 1.19 1.41 0.65 38.93%
P/EPS 17.52 32.81 19.83 15.94 7.55 9.36 8.24 13.39%
EY 5.71 3.05 5.04 6.27 13.25 10.69 12.13 -11.79%
DY 3.17 1.68 3.23 2.66 5.56 4.73 3.67 -2.41%
P/NAPS 4.92 8.42 4.23 2.58 1.91 1.90 0.88 33.20%

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