[DUFU] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock

[DUFU] DUFU TECHNOLOGY CORP. BHD

Announcement Date

05-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- 33.99%

YoY- -20.28%

Quarter Report

DUFU's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Annualized Quarter Result
Revenue	337,112	344,948	283,082	227,064	237,796	174,526	163,456	12.81%
YoY %	-2.27%	21.85%	24.67%	-4.51%	36.25%	6.77%	-	-
Horiz. %	206.24%	211.03%	173.19%	138.91%	145.48%	106.77%	100.00%	-
PBT	110,033	95,381	64,609	48,182	62,186	34,236	20,620	32.17%
YoY %	15.36%	47.63%	34.09%	-22.52%	81.64%	66.03%	-	-
Horiz. %	533.62%	462.57%	313.33%	233.67%	301.58%	166.03%	100.00%	-
Tax	-24,709	-21,129	-15,730	-9,356	-13,006	-8,089	-4,741	31.65%
YoY %	-16.94%	-34.32%	-68.13%	28.06%	-60.79%	-70.62%	-	-
Horiz. %	521.18%	445.67%	331.79%	197.34%	274.33%	170.62%	100.00%	-
NP	85,324	74,252	48,878	38,826	49,180	26,146	15,878	32.32%
YoY %	14.91%	51.91%	25.89%	-21.05%	88.10%	64.67%	-	-
Horiz. %	537.37%	467.64%	307.83%	244.53%	309.74%	164.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	85,324	74,252	49,198	39,218	49,196	26,146	15,878	32.32%
YoY %	14.91%	50.92%	25.45%	-20.28%	88.16%	64.67%	-	-
Horiz. %	537.37%	467.64%	309.85%	247.00%	309.84%	164.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.46%	22.15%	24.35%	19.42%	20.91%	23.63%	22.99%	-
YoY %	1.40%	-9.03%	25.39%	-7.13%	-11.51%	2.78%	-	-
Horiz. %	97.69%	96.35%	105.92%	84.47%	90.95%	102.78%	100.00%	-
Total Cost	251,788	270,696	234,204	188,237	188,616	148,380	147,577	9.30%
YoY %	-6.98%	15.58%	24.42%	-0.20%	27.12%	0.54%	-	-
Horiz. %	170.61%	183.43%	158.70%	127.55%	127.81%	100.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	339,144	289,837	238,849	197,357	162,736	133,454	118,260	19.18%
YoY %	17.01%	21.35%	21.02%	21.27%	21.94%	12.85%	-	-
Horiz. %	286.78%	245.08%	201.97%	166.88%	137.61%	112.85%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	52,991	40,401	50,193	15,378	15,188	12,233	4,710	49.66%
YoY %	31.16%	-19.51%	226.39%	1.25%	24.16%	159.72%	-	-
Horiz. %	1,125.07%	857.77%	1,065.67%	326.50%	322.46%	259.72%	100.00%	-
Div Payout %	62.11%	54.41%	102.02%	39.21%	30.87%	46.79%	29.66%	-
YoY %	14.15%	-46.67%	160.19%	27.02%	-34.02%	57.75%	-	-
Horiz. %	209.41%	183.45%	343.96%	132.20%	104.08%	157.75%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	339,144	289,837	238,849	197,357	162,736	133,454	118,260	19.18%
YoY %	17.01%	21.35%	21.02%	21.27%	21.94%	12.85%	-	-
Horiz. %	286.78%	245.08%	201.97%	166.88%	137.61%	112.85%	100.00%	-
NOSH	543,706	541,000	534,944	263,205	175,470	175,470	175,470	20.73%
YoY %	0.50%	1.13%	103.24%	50.00%	0.00%	0.00%	-	-
Horiz. %	309.86%	308.31%	304.86%	150.00%	100.00%	100.00%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	25.31%	21.53%	17.27%	17.10%	20.68%	14.98%	9.71%	-
YoY %	17.56%	24.67%	0.99%	-17.31%	38.05%	54.27%	-	-
Horiz. %	260.66%	221.73%	177.86%	176.11%	212.98%	154.27%	100.00%	-
ROE	25.16%	25.62%	20.60%	19.87%	30.23%	19.59%	13.43%	-
YoY %	-1.80%	24.37%	3.67%	-34.27%	54.31%	45.87%	-	-
Horiz. %	187.34%	190.77%	153.39%	147.95%	225.09%	145.87%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	63.62	65.46	54.52	88.59	146.12	104.62	97.17	-6.81%
YoY %	-2.81%	20.07%	-38.46%	-39.37%	39.67%	7.67%	-	-
Horiz. %	65.47%	67.37%	56.11%	91.17%	150.38%	107.67%	100.00%	-
EPS	16.13	14.13	9.60	15.73	30.00	15.73	9.44	9.33%
YoY %	14.15%	47.19%	-38.97%	-47.57%	90.72%	66.63%	-	-
Horiz. %	170.87%	149.68%	101.69%	166.63%	317.80%	166.63%	100.00%	-
DPS	10.00	7.67	9.67	6.00	9.33	7.33	2.80	23.62%
YoY %	30.38%	-20.68%	61.17%	-35.69%	27.29%	161.79%	-	-
Horiz. %	357.14%	273.93%	345.36%	214.29%	333.21%	261.79%	100.00%	-
NAPS	0.64	0.55	0.46	0.77	1.00	0.80	0.703	-1.55%
YoY %	16.36%	19.57%	-40.26%	-23.00%	25.00%	13.80%	-	-
Horiz. %	91.04%	78.24%	65.43%	109.53%	142.25%	113.80%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 263,205
RPS	61.70	63.13	51.81	41.56	43.52	31.94	29.92	12.81%
YoY %	-2.27%	21.85%	24.66%	-4.50%	36.26%	6.75%	-	-
Horiz. %	206.22%	211.00%	173.16%	138.90%	145.45%	106.75%	100.00%	-
EPS	15.62	13.59	9.00	7.18	9.00	4.79	2.91	32.30%
YoY %	14.94%	51.00%	25.35%	-20.22%	87.89%	64.60%	-	-
Horiz. %	536.77%	467.01%	309.28%	246.74%	309.28%	164.60%	100.00%	-
DPS	9.70	7.39	9.19	2.81	2.78	2.24	0.86	49.72%
YoY %	31.26%	-19.59%	227.05%	1.08%	24.11%	160.47%	-	-
Horiz. %	1,127.91%	859.30%	1,068.60%	326.74%	323.26%	260.47%	100.00%	-
NAPS	0.6207	0.5305	0.4371	0.3612	0.2978	0.2442	0.2164	19.18%
YoY %	17.00%	21.37%	21.01%	21.29%	21.95%	12.85%	-	-
Horiz. %	286.83%	245.15%	201.99%	166.91%	137.62%	112.85%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	2.57	4.22	3.27	2.72	2.62	1.35	0.61	-
P/RPS	4.04	6.45	6.00	3.07	1.79	1.29	0.63	36.28%
YoY %	-37.36%	7.50%	95.44%	71.51%	38.76%	104.76%	-	-
Horiz. %	641.27%	1,023.81%	952.38%	487.30%	284.13%	204.76%	100.00%	-
P/EPS	15.96	29.95	34.51	17.78	8.67	8.61	6.46	16.26%
YoY %	-46.71%	-13.21%	94.09%	105.07%	0.70%	33.28%	-	-
Horiz. %	247.06%	463.62%	534.21%	275.23%	134.21%	133.28%	100.00%	-
EY	6.27	3.34	2.90	5.63	11.54	11.61	15.47	-13.96%
YoY %	87.72%	15.17%	-48.49%	-51.21%	-0.60%	-24.95%	-	-
Horiz. %	40.53%	21.59%	18.75%	36.39%	74.60%	75.05%	100.00%	-
DY	3.89	1.82	2.96	2.21	3.56	5.43	4.59	-2.71%
YoY %	113.74%	-38.51%	33.94%	-37.92%	-34.44%	18.30%	-	-
Horiz. %	84.75%	39.65%	64.49%	48.15%	77.56%	118.30%	100.00%	-
P/NAPS	4.02	7.67	7.11	3.53	2.62	1.69	0.87	29.04%
YoY %	-47.59%	7.88%	101.42%	34.73%	55.03%	94.25%	-	-
Horiz. %	462.07%	881.61%	817.24%	405.75%	301.15%	194.25%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	01/11/22	02/11/21	02/11/20	05/11/19	09/11/18	27/11/17	17/11/16	-
Price	2.41	4.42	3.20	2.83	3.01	1.35	0.595	-
P/RPS	3.79	6.75	5.87	3.19	2.06	1.29	0.61	35.56%
YoY %	-43.85%	14.99%	84.01%	54.85%	59.69%	111.48%	-	-
Horiz. %	621.31%	1,106.56%	962.30%	522.95%	337.70%	211.48%	100.00%	-
P/EPS	14.97	31.37	33.77	18.50	9.96	8.61	6.30	15.50%
YoY %	-52.28%	-7.11%	82.54%	85.74%	15.68%	36.67%	-	-
Horiz. %	237.62%	497.94%	536.03%	293.65%	158.10%	136.67%	100.00%	-
EY	6.68	3.19	2.96	5.41	10.04	11.61	15.86	-13.41%
YoY %	109.40%	7.77%	-45.29%	-46.12%	-13.52%	-26.80%	-	-
Horiz. %	42.12%	20.11%	18.66%	34.11%	63.30%	73.20%	100.00%	-
DY	4.15	1.73	3.02	2.12	3.10	5.43	4.71	-2.08%
YoY %	139.88%	-42.72%	42.45%	-31.61%	-42.91%	15.29%	-	-
Horiz. %	88.11%	36.73%	64.12%	45.01%	65.82%	115.29%	100.00%	-
P/NAPS	3.77	8.04	6.96	3.68	3.01	1.69	0.85	28.16%
YoY %	-53.11%	15.52%	89.13%	22.26%	78.11%	98.82%	-	-
Horiz. %	443.53%	945.88%	818.82%	432.94%	354.12%	198.82%	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