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

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
03-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 81.56%
YoY- 47.41%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 121,836 178,114 167,722 136,358 102,666 111,452 87,361 5.69%
PBT 19,928 61,350 46,101 31,627 19,303 22,812 17,440 2.24%
Tax -5,727 -13,775 -10,662 -7,776 -4,892 -5,240 -4,249 5.09%
NP 14,201 47,575 35,439 23,851 14,411 17,572 13,191 1.23%
-
NP to SH 14,201 47,575 35,439 24,041 14,635 17,572 13,191 1.23%
-
Tax Rate 28.74% 22.45% 23.13% 24.59% 25.34% 22.97% 24.36% -
Total Cost 107,635 130,539 132,283 112,507 88,255 93,880 74,170 6.40%
-
Net Worth 339,413 338,643 276,328 225,551 181,166 139,143 130,118 17.31%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 21,213 26,456 19,551 15,378 6,204 7,366 5,838 23.97%
Div Payout % 149.38% 55.61% 55.17% 63.97% 42.39% 41.92% 44.26% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 339,413 338,643 276,328 225,551 181,166 139,143 130,118 17.31%
NOSH 544,125 542,956 535,166 263,205 263,205 175,470 175,470 20.74%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 11.66% 26.71% 21.13% 17.49% 14.04% 15.77% 15.10% -
ROE 4.18% 14.05% 12.82% 10.66% 8.08% 12.63% 10.14% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 22.97 33.66 32.17 53.20 41.37 68.08 52.37 -12.82%
EPS 2.70 9.00 6.80 9.40 5.90 10.70 7.90 -16.37%
DPS 4.00 5.00 3.75 6.00 2.50 4.50 3.50 2.24%
NAPS 0.64 0.64 0.53 0.88 0.73 0.85 0.78 -3.24%
Adjusted Per Share Value based on latest NOSH - 535,166
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 22.38 32.71 30.81 25.05 18.86 20.47 16.05 5.69%
EPS 2.61 8.74 6.51 4.42 2.69 3.23 2.42 1.26%
DPS 3.90 4.86 3.59 2.82 1.14 1.35 1.07 24.04%
NAPS 0.6234 0.622 0.5075 0.4143 0.3328 0.2556 0.239 17.31%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.90 2.81 4.54 4.85 1.56 1.00 1.41 -
P/RPS 8.27 8.35 14.11 9.12 3.77 1.47 2.69 20.57%
P/EPS 70.96 31.25 66.79 51.71 26.45 9.32 17.83 25.87%
EY 1.41 3.20 1.50 1.93 3.78 10.73 5.61 -20.55%
DY 2.11 1.78 0.83 1.24 1.60 4.50 2.48 -2.65%
P/NAPS 2.97 4.39 8.57 5.51 2.14 1.18 1.81 8.60%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 01/08/23 02/08/22 03/08/21 04/08/20 07/08/19 07/08/18 28/08/17 -
Price 1.90 3.15 4.46 3.72 1.88 1.62 1.48 -
P/RPS 8.27 9.36 13.86 6.99 4.54 2.38 2.83 19.55%
P/EPS 70.96 35.03 65.61 39.66 31.88 15.09 18.72 24.85%
EY 1.41 2.85 1.52 2.52 3.14 6.63 5.34 -19.89%
DY 2.11 1.59 0.84 1.61 1.33 2.78 2.36 -1.84%
P/NAPS 2.97 4.92 8.42 4.23 2.58 1.91 1.90 7.72%

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