[DUFU] YoY Cumulative 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- 100.98%

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
Cumulative Result
Revenue	252,834	258,711	212,312	170,298	178,347	130,895	122,592	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	82,525	71,536	48,457	36,137	46,640	25,677	15,465	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	-18,532	-15,847	-11,798	-7,017	-9,755	-6,067	-3,556	31.65%
YoY %	-16.94%	-34.32%	-68.13%	28.07%	-60.79%	-70.61%	-	-
Horiz. %	521.15%	445.64%	331.78%	197.33%	274.33%	170.61%	100.00%	-
NP	63,993	55,689	36,659	29,120	36,885	19,610	11,909	32.32%
YoY %	14.91%	51.91%	25.89%	-21.05%	88.09%	64.67%	-	-
Horiz. %	537.35%	467.62%	307.83%	244.52%	309.72%	164.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,993	55,689	36,899	29,414	36,897	19,610	11,909	32.32%
YoY %	14.91%	50.92%	25.45%	-20.28%	88.15%	64.67%	-	-
Horiz. %	537.35%	467.62%	309.84%	246.99%	309.82%	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%	20.92%	23.63%	22.99%	-
YoY %	1.40%	-9.03%	25.39%	-7.17%	-11.47%	2.78%	-	-
Horiz. %	97.69%	96.35%	105.92%	84.47%	91.00%	102.78%	100.00%	-
Total Cost	188,841	203,022	175,653	141,178	141,462	111,285	110,683	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	39,743	30,301	37,644	11,533	11,391	9,174	3,532	49.66%
YoY %	31.16%	-19.51%	226.40%	1.25%	24.17%	159.74%	-	-
Horiz. %	1,125.23%	857.90%	1,065.80%	326.53%	322.51%	259.74%	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	18.87%	19.21%	15.45%	14.90%	22.67%	14.69%	10.07%	-
YoY %	-1.77%	24.34%	3.69%	-34.27%	54.32%	45.88%	-	-
Horiz. %	187.39%	190.76%	153.43%	147.96%	225.12%	145.88%	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	47.71	49.09	40.89	66.44	109.59	78.47	72.88	-6.81%
YoY %	-2.81%	20.05%	-38.46%	-39.37%	39.66%	7.67%	-	-
Horiz. %	65.46%	67.36%	56.11%	91.16%	150.37%	107.67%	100.00%	-
EPS	12.10	10.60	7.20	11.80	22.50	11.80	7.08	9.33%
YoY %	14.15%	47.22%	-38.98%	-47.56%	90.68%	66.67%	-	-
Horiz. %	170.90%	149.72%	101.69%	166.67%	317.80%	166.67%	100.00%	-
DPS	7.50	5.75	7.25	4.50	7.00	5.50	2.10	23.62%
YoY %	30.43%	-20.69%	61.11%	-35.71%	27.27%	161.90%	-	-
Horiz. %	357.14%	273.81%	345.24%	214.29%	333.33%	261.90%	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	46.27	47.35	38.86	31.17	32.64	23.96	22.44	12.81%
YoY %	-2.28%	21.85%	24.67%	-4.50%	36.23%	6.77%	-	-
Horiz. %	206.19%	211.01%	173.17%	138.90%	145.45%	106.77%	100.00%	-
EPS	11.71	10.19	6.75	5.38	6.75	3.59	2.18	32.32%
YoY %	14.92%	50.96%	25.46%	-20.30%	88.02%	64.68%	-	-
Horiz. %	537.16%	467.43%	309.63%	246.79%	309.63%	164.68%	100.00%	-
DPS	7.27	5.55	6.89	2.11	2.08	1.68	0.65	49.51%
YoY %	30.99%	-19.45%	226.54%	1.44%	23.81%	158.46%	-	-
Horiz. %	1,118.46%	853.85%	1,060.00%	324.62%	320.00%	258.46%	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	5.39	8.60	8.00	4.09	2.39	1.72	0.84	36.29%
YoY %	-37.33%	7.50%	95.60%	71.13%	38.95%	104.76%	-	-
Horiz. %	641.67%	1,023.81%	952.38%	486.90%	284.52%	204.76%	100.00%	-
P/EPS	21.28	39.93	46.02	23.70	11.56	11.48	8.62	16.24%
YoY %	-46.71%	-13.23%	94.18%	105.02%	0.70%	33.18%	-	-
Horiz. %	246.87%	463.23%	533.87%	274.94%	134.11%	133.18%	100.00%	-
EY	4.70	2.50	2.17	4.22	8.65	8.71	11.61	-13.98%
YoY %	88.00%	15.21%	-48.58%	-51.21%	-0.69%	-24.98%	-	-
Horiz. %	40.48%	21.53%	18.69%	36.35%	74.50%	75.02%	100.00%	-
DY	2.92	1.36	2.22	1.65	2.67	4.07	3.44	-2.69%
YoY %	114.71%	-38.74%	34.55%	-38.20%	-34.40%	18.31%	-	-
Horiz. %	84.88%	39.53%	64.53%	47.97%	77.62%	118.31%	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	5.05	9.00	7.83	4.26	2.75	1.72	0.82	35.36%
YoY %	-43.89%	14.94%	83.80%	54.91%	59.88%	109.76%	-	-
Horiz. %	615.85%	1,097.56%	954.88%	519.51%	335.37%	209.76%	100.00%	-
P/EPS	19.96	41.83	45.03	24.66	13.28	11.48	8.40	15.50%
YoY %	-52.28%	-7.11%	82.60%	85.69%	15.68%	36.67%	-	-
Horiz. %	237.62%	497.98%	536.07%	293.57%	158.10%	136.67%	100.00%	-
EY	5.01	2.39	2.22	4.06	7.53	8.71	11.90	-13.42%
YoY %	109.62%	7.66%	-45.32%	-46.08%	-13.55%	-26.81%	-	-
Horiz. %	42.10%	20.08%	18.66%	34.12%	63.28%	73.19%	100.00%	-
DY	3.11	1.30	2.27	1.59	2.33	4.07	3.53	-2.08%
YoY %	139.23%	-42.73%	42.77%	-31.76%	-42.75%	15.30%	-	-
Horiz. %	88.10%	36.83%	64.31%	45.04%	66.01%	115.30%	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