[DUFU] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Cumulative Result
Revenue	122,847	121,836	178,114	167,722	136,358	102,666	111,452	1.63%
YoY %	0.83%	-31.60%	6.20%	23.00%	32.82%	-7.88%	-	-
Horiz. %	110.22%	109.32%	159.81%	150.49%	122.35%	92.12%	100.00%	-
PBT	18,407	19,928	61,350	46,101	31,627	19,303	22,812	-3.50%
YoY %	-7.63%	-67.52%	33.08%	45.76%	63.84%	-15.38%	-	-
Horiz. %	80.69%	87.36%	268.94%	202.09%	138.64%	84.62%	100.00%	-
Tax	-5,558	-5,727	-13,775	-10,662	-7,776	-4,892	-5,240	0.98%
YoY %	2.95%	58.42%	-29.20%	-37.11%	-58.95%	6.64%	-	-
Horiz. %	106.07%	109.29%	262.88%	203.47%	148.40%	93.36%	100.00%	-
NP	12,849	14,201	47,575	35,439	23,851	14,411	17,572	-5.07%
YoY %	-9.52%	-70.15%	34.24%	48.58%	65.51%	-17.99%	-	-
Horiz. %	73.12%	80.82%	270.74%	201.68%	135.73%	82.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,849	14,201	47,575	35,439	24,041	14,635	17,572	-5.07%
YoY %	-9.52%	-70.15%	34.24%	47.41%	64.27%	-16.71%	-	-
Horiz. %	73.12%	80.82%	270.74%	201.68%	136.81%	83.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.20%	28.74%	22.45%	23.13%	24.59%	25.34%	22.97%	-
YoY %	5.08%	28.02%	-2.94%	-5.94%	-2.96%	10.32%	-	-
Horiz. %	131.48%	125.12%	97.74%	100.70%	107.05%	110.32%	100.00%	-
Total Cost	109,998	107,635	130,539	132,283	112,507	88,255	93,880	2.67%
YoY %	2.20%	-17.55%	-1.32%	17.58%	27.48%	-5.99%	-	-
Horiz. %	117.17%	114.65%	139.05%	140.91%	119.84%	94.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	345,245	339,413	338,643	276,328	225,551	181,166	139,143	16.33%
YoY %	1.72%	0.23%	22.55%	22.51%	24.50%	30.20%	-	-
Horiz. %	248.12%	243.93%	243.38%	198.59%	162.10%	130.20%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	10,622	21,213	26,456	19,551	15,378	6,204	7,366	6.28%
YoY %	-49.93%	-19.82%	35.32%	27.14%	147.87%	-15.78%	-	-
Horiz. %	144.20%	287.99%	359.16%	265.42%	208.77%	84.22%	100.00%	-
Div Payout %	82.68%	149.38%	55.61%	55.17%	63.97%	42.39%	41.92%	-
YoY %	-44.65%	168.62%	0.80%	-13.76%	50.91%	1.12%	-	-
Horiz. %	197.23%	356.35%	132.66%	131.61%	152.60%	101.12%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	345,245	339,413	338,643	276,328	225,551	181,166	139,143	16.33%
YoY %	1.72%	0.23%	22.55%	22.51%	24.50%	30.20%	-	-
Horiz. %	248.12%	243.93%	243.38%	198.59%	162.10%	130.20%	100.00%	-
NOSH	545,419	544,125	542,956	535,166	263,205	263,205	175,470	20.78%
YoY %	0.24%	0.22%	1.46%	103.33%	0.00%	50.00%	-	-
Horiz. %	310.83%	310.10%	309.43%	304.99%	150.00%	150.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	10.46%	11.66%	26.71%	21.13%	17.49%	14.04%	15.77%	-
YoY %	-10.29%	-56.35%	26.41%	20.81%	24.57%	-10.97%	-	-
Horiz. %	66.33%	73.94%	169.37%	133.99%	110.91%	89.03%	100.00%	-
ROE	3.72%	4.18%	14.05%	12.82%	10.66%	8.08%	12.63%	-
YoY %	-11.00%	-70.25%	9.59%	20.26%	31.93%	-36.03%	-	-
Horiz. %	29.45%	33.10%	111.24%	101.50%	84.40%	63.97%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	23.13	22.97	33.66	32.17	53.20	41.37	68.08	-16.45%
YoY %	0.70%	-31.76%	4.63%	-39.53%	28.60%	-39.23%	-	-
Horiz. %	33.97%	33.74%	49.44%	47.25%	78.14%	60.77%	100.00%	-
EPS	2.40	2.70	9.00	6.80	9.40	5.90	10.70	-22.03%
YoY %	-11.11%	-70.00%	32.35%	-27.66%	59.32%	-44.86%	-	-
Horiz. %	22.43%	25.23%	84.11%	63.55%	87.85%	55.14%	100.00%	-
DPS	2.00	4.00	5.00	3.75	6.00	2.50	4.50	-12.63%
YoY %	-50.00%	-20.00%	33.33%	-37.50%	140.00%	-44.44%	-	-
Horiz. %	44.44%	88.89%	111.11%	83.33%	133.33%	55.56%	100.00%	-
NAPS	0.65	0.64	0.64	0.53	0.88	0.73	0.85	-4.36%
YoY %	1.56%	0.00%	20.75%	-39.77%	20.55%	-14.12%	-	-
Horiz. %	76.47%	75.29%	75.29%	62.35%	103.53%	85.88%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 535,166
RPS	22.48	22.30	32.60	30.70	24.96	18.79	20.40	1.62%
YoY %	0.81%	-31.60%	6.19%	23.00%	32.84%	-7.89%	-	-
Horiz. %	110.20%	109.31%	159.80%	150.49%	122.35%	92.11%	100.00%	-
EPS	2.35	2.60	8.71	6.49	4.40	2.68	3.22	-5.10%
YoY %	-9.62%	-70.15%	34.21%	47.50%	64.18%	-16.77%	-	-
Horiz. %	72.98%	80.75%	270.50%	201.55%	136.65%	83.23%	100.00%	-
DPS	1.94	3.88	4.84	3.58	2.81	1.14	1.35	6.22%
YoY %	-50.00%	-19.83%	35.20%	27.40%	146.49%	-15.56%	-	-
Horiz. %	143.70%	287.41%	358.52%	265.19%	208.15%	84.44%	100.00%	-
NAPS	0.6319	0.6212	0.6198	0.5057	0.4128	0.3316	0.2547	16.33%
YoY %	1.72%	0.23%	22.56%	22.50%	24.49%	30.19%	-	-
Horiz. %	248.10%	243.89%	243.35%	198.55%	162.07%	130.19%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	2.57	1.90	2.81	4.54	4.85	1.56	1.00	-
P/RPS	11.11	8.27	8.35	14.11	9.12	3.77	1.47	40.04%
YoY %	34.34%	-0.96%	-40.82%	54.71%	141.91%	156.46%	-	-
Horiz. %	755.78%	562.59%	568.03%	959.86%	620.41%	256.46%	100.00%	-
P/EPS	106.24	70.96	31.25	66.79	51.71	26.45	9.32	49.96%
YoY %	49.72%	127.07%	-53.21%	29.16%	95.50%	183.80%	-	-
Horiz. %	1,139.91%	761.37%	335.30%	716.63%	554.83%	283.80%	100.00%	-
EY	0.94	1.41	3.20	1.50	1.93	3.78	10.73	-33.33%
YoY %	-33.33%	-55.94%	113.33%	-22.28%	-48.94%	-64.77%	-	-
Horiz. %	8.76%	13.14%	29.82%	13.98%	17.99%	35.23%	100.00%	-
DY	0.78	2.11	1.78	0.83	1.24	1.60	4.50	-25.30%
YoY %	-63.03%	18.54%	114.46%	-33.06%	-22.50%	-64.44%	-	-
Horiz. %	17.33%	46.89%	39.56%	18.44%	27.56%	35.56%	100.00%	-
P/NAPS	3.95	2.97	4.39	8.57	5.51	2.14	1.18	22.28%
YoY %	33.00%	-32.35%	-48.77%	55.54%	157.48%	81.36%	-	-
Horiz. %	334.75%	251.69%	372.03%	726.27%	466.95%	181.36%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	30/07/24	01/08/23	02/08/22	03/08/21	04/08/20	07/08/19	07/08/18	-
Price	2.26	1.90	3.15	4.46	3.72	1.88	1.62	-
P/RPS	9.77	8.27	9.36	13.86	6.99	4.54	2.38	26.51%
YoY %	18.14%	-11.65%	-32.47%	98.28%	53.96%	90.76%	-	-
Horiz. %	410.50%	347.48%	393.28%	582.35%	293.70%	190.76%	100.00%	-
P/EPS	93.42	70.96	35.03	65.61	39.66	31.88	15.09	35.46%
YoY %	31.65%	102.57%	-46.61%	65.43%	24.40%	111.27%	-	-
Horiz. %	619.09%	470.25%	232.14%	434.79%	262.82%	211.27%	100.00%	-
EY	1.07	1.41	2.85	1.52	2.52	3.14	6.63	-26.19%
YoY %	-24.11%	-50.53%	87.50%	-39.68%	-19.75%	-52.64%	-	-
Horiz. %	16.14%	21.27%	42.99%	22.93%	38.01%	47.36%	100.00%	-
DY	0.88	2.11	1.59	0.84	1.61	1.33	2.78	-17.43%
YoY %	-58.29%	32.70%	89.29%	-47.83%	21.05%	-52.16%	-	-
Horiz. %	31.65%	75.90%	57.19%	30.22%	57.91%	47.84%	100.00%	-
P/NAPS	3.48	2.97	4.92	8.42	4.23	2.58	1.91	10.50%
YoY %	17.17%	-39.63%	-41.57%	99.05%	63.95%	35.08%	-	-
Horiz. %	182.20%	155.50%	257.59%	440.84%	221.47%	135.08%	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