[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
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 337,112 344,948 283,082 227,064 237,796 174,526 163,456 12.81%
PBT 110,033 95,381 64,609 48,182 62,186 34,236 20,620 32.17%
Tax -24,709 -21,129 -15,730 -9,356 -13,006 -8,089 -4,741 31.65%
NP 85,324 74,252 48,878 38,826 49,180 26,146 15,878 32.32%
-
NP to SH 85,324 74,252 49,198 39,218 49,196 26,146 15,878 32.32%
-
Tax Rate 22.46% 22.15% 24.35% 19.42% 20.91% 23.63% 22.99% -
Total Cost 251,788 270,696 234,204 188,237 188,616 148,380 147,577 9.30%
-
Net Worth 339,144 289,837 238,849 197,357 162,736 133,454 118,260 19.18%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 52,991 40,401 50,193 15,378 15,188 12,233 4,710 49.66%
Div Payout % 62.11% 54.41% 102.02% 39.21% 30.87% 46.79% 29.66% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 339,144 289,837 238,849 197,357 162,736 133,454 118,260 19.18%
NOSH 543,706 541,000 534,944 263,205 175,470 175,470 175,470 20.73%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 25.31% 21.53% 17.27% 17.10% 20.68% 14.98% 9.71% -
ROE 25.16% 25.62% 20.60% 19.87% 30.23% 19.59% 13.43% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 63.62 65.46 54.52 88.59 146.12 104.62 97.17 -6.81%
EPS 16.13 14.13 9.60 15.73 30.00 15.73 9.44 9.33%
DPS 10.00 7.67 9.67 6.00 9.33 7.33 2.80 23.62%
NAPS 0.64 0.55 0.46 0.77 1.00 0.80 0.703 -1.55%
Adjusted Per Share Value based on latest NOSH - 263,205
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 61.86 63.30 51.95 41.67 43.64 32.03 29.99 12.81%
EPS 15.66 13.63 9.03 7.20 9.03 4.80 2.91 32.36%
DPS 9.72 7.41 9.21 2.82 2.79 2.24 0.86 49.77%
NAPS 0.6223 0.5319 0.4383 0.3622 0.2986 0.2449 0.217 19.18%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
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%
P/EPS 15.96 29.95 34.51 17.78 8.67 8.61 6.46 16.26%
EY 6.27 3.34 2.90 5.63 11.54 11.61 15.47 -13.96%
DY 3.89 1.82 2.96 2.21 3.56 5.43 4.59 -2.71%
P/NAPS 4.02 7.67 7.11 3.53 2.62 1.69 0.87 29.04%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
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%
P/EPS 14.97 31.37 33.77 18.50 9.96 8.61 6.30 15.50%
EY 6.68 3.19 2.96 5.41 10.04 11.61 15.86 -13.41%
DY 4.15 1.73 3.02 2.12 3.10 5.43 4.71 -2.08%
P/NAPS 3.77 8.04 6.96 3.68 3.01 1.69 0.85 28.16%

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