[DUFU] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
02-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 57.14%
YoY- 50.92%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 177,071 252,834 258,711 212,312 170,298 178,347 130,895 5.16%
PBT 25,282 82,525 71,536 48,457 36,137 46,640 25,677 -0.25%
Tax -7,702 -18,532 -15,847 -11,798 -7,017 -9,755 -6,067 4.05%
NP 17,580 63,993 55,689 36,659 29,120 36,885 19,610 -1.80%
-
NP to SH 17,580 63,993 55,689 36,899 29,414 36,897 19,610 -1.80%
-
Tax Rate 30.46% 22.46% 22.15% 24.35% 19.42% 20.92% 23.63% -
Total Cost 159,491 188,841 203,022 175,653 141,178 141,462 111,285 6.17%
-
Net Worth 334,109 339,144 289,837 238,849 197,357 162,736 133,454 16.51%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 29,168 39,743 30,301 37,644 11,533 11,391 9,174 21.25%
Div Payout % 165.92% 62.11% 54.41% 102.02% 39.21% 30.87% 46.79% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 334,109 339,144 289,837 238,849 197,357 162,736 133,454 16.51%
NOSH 544,125 543,706 541,000 534,944 263,205 175,470 175,470 20.74%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 9.93% 25.31% 21.53% 17.27% 17.10% 20.68% 14.98% -
ROE 5.26% 18.87% 19.21% 15.45% 14.90% 22.67% 14.69% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 33.39 47.71 49.09 40.89 66.44 109.59 78.47 -13.26%
EPS 3.30 12.10 10.60 7.20 11.80 22.50 11.80 -19.12%
DPS 5.50 7.50 5.75 7.25 4.50 7.00 5.50 0.00%
NAPS 0.63 0.64 0.55 0.46 0.77 1.00 0.80 -3.90%
Adjusted Per Share Value based on latest NOSH - 541,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 32.49 46.40 47.47 38.96 31.25 32.73 24.02 5.16%
EPS 3.23 11.74 10.22 6.77 5.40 6.77 3.60 -1.79%
DPS 5.35 7.29 5.56 6.91 2.12 2.09 1.68 21.28%
NAPS 0.6131 0.6223 0.5319 0.4383 0.3622 0.2986 0.2449 16.51%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.70 2.57 4.22 3.27 2.72 2.62 1.35 -
P/RPS 5.09 5.39 8.60 8.00 4.09 2.39 1.72 19.81%
P/EPS 51.28 21.28 39.93 46.02 23.70 11.56 11.48 28.31%
EY 1.95 4.70 2.50 2.17 4.22 8.65 8.71 -22.06%
DY 3.24 2.92 1.36 2.22 1.65 2.67 4.07 -3.72%
P/NAPS 2.70 4.02 7.67 7.11 3.53 2.62 1.69 8.11%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 31/10/23 01/11/22 02/11/21 02/11/20 05/11/19 09/11/18 27/11/17 -
Price 1.72 2.41 4.42 3.20 2.83 3.01 1.35 -
P/RPS 5.15 5.05 9.00 7.83 4.26 2.75 1.72 20.04%
P/EPS 51.89 19.96 41.83 45.03 24.66 13.28 11.48 28.57%
EY 1.93 5.01 2.39 2.22 4.06 7.53 8.71 -22.20%
DY 3.20 3.11 1.30 2.27 1.59 2.33 4.07 -3.92%
P/NAPS 2.73 3.77 8.04 6.96 3.68 3.01 1.69 8.31%

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