[DUFU] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 13.52%
YoY- -14.14%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 304,029 352,737 297,999 249,122 241,451 181,212 170,310 10.13%
PBT 84,546 93,969 69,276 53,766 65,065 32,787 35,101 15.77%
Tax -17,533 -20,283 -17,705 -9,662 -13,239 -6,745 -8,225 13.43%
NP 67,013 73,686 51,571 44,104 51,826 26,042 26,876 16.44%
-
NP to SH 67,013 73,686 51,811 44,521 51,855 26,042 26,876 16.44%
-
Tax Rate 20.74% 21.58% 25.56% 17.97% 20.35% 20.57% 23.43% -
Total Cost 237,016 279,051 246,428 205,018 189,625 155,170 143,434 8.72%
-
Net Worth 339,189 311,725 255,473 215,299 178,337 131,768 125,058 18.08%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 39,748 30,380 22,158 11,533 17,582 9,173 3,597 49.21%
Div Payout % 59.32% 41.23% 42.77% 25.91% 33.91% 35.23% 13.39% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 339,189 311,725 255,473 215,299 178,337 131,768 125,058 18.08%
NOSH 543,811 542,511 535,166 263,205 263,205 175,470 175,470 20.73%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 22.04% 20.89% 17.31% 17.70% 21.46% 14.37% 15.78% -
ROE 19.76% 23.64% 20.28% 20.68% 29.08% 19.76% 21.49% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 57.37 66.76 57.16 97.20 96.13 108.64 99.41 -8.75%
EPS 12.70 14.00 10.00 17.70 20.60 15.60 15.70 -3.47%
DPS 7.50 5.75 4.25 4.50 7.00 5.50 2.10 23.62%
NAPS 0.64 0.59 0.49 0.84 0.71 0.79 0.73 -2.16%
Adjusted Per Share Value based on latest NOSH - 263,205
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 55.64 64.56 54.54 45.59 44.19 33.17 31.17 10.13%
EPS 12.26 13.49 9.48 8.15 9.49 4.77 4.92 16.42%
DPS 7.27 5.56 4.06 2.11 3.22 1.68 0.66 49.13%
NAPS 0.6208 0.5705 0.4676 0.394 0.3264 0.2412 0.2289 18.08%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.79 4.29 3.26 3.24 2.06 1.17 0.685 -
P/RPS 3.12 6.43 5.70 3.33 2.14 1.08 0.69 28.57%
P/EPS 14.16 30.76 32.81 18.65 9.98 7.49 4.37 21.63%
EY 7.06 3.25 3.05 5.36 10.02 13.34 22.90 -17.80%
DY 4.19 1.34 1.30 1.39 3.40 4.70 3.07 5.31%
P/NAPS 2.80 7.27 6.65 3.86 2.90 1.48 0.94 19.94%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 25/02/22 26/02/21 26/02/20 26/02/19 28/02/18 28/02/17 -
Price 2.09 2.85 4.05 4.76 1.63 1.14 0.87 -
P/RPS 3.64 4.27 7.09 4.90 1.70 1.05 0.88 26.68%
P/EPS 16.53 20.44 40.76 27.40 7.90 7.30 5.55 19.93%
EY 6.05 4.89 2.45 3.65 12.67 13.70 18.03 -16.63%
DY 3.59 2.02 1.05 0.95 4.29 4.82 2.41 6.86%
P/NAPS 3.27 4.83 8.27 5.67 2.30 1.44 1.19 18.34%

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