[DUFU] YoY 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- -18.44%
YoY- 60.86%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 64,991 47,653 91,785 88,221 73,410 53,315 58,691 1.71%
PBT 11,554 5,539 37,608 20,289 12,937 13,496 15,181 -4.44%
Tax -3,130 -2,220 -8,349 -4,369 -3,124 -3,131 -3,371 -1.22%
NP 8,424 3,319 29,259 15,920 9,813 10,365 11,810 -5.47%
-
NP to SH 8,424 3,319 29,259 15,920 9,897 10,461 11,810 -5.47%
-
Tax Rate 27.09% 40.08% 22.20% 21.53% 24.15% 23.20% 22.21% -
Total Cost 56,567 44,334 62,526 72,301 63,597 42,950 46,881 3.17%
-
Net Worth 345,245 339,413 338,643 276,328 225,551 181,166 139,143 16.33%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 10,622 21,213 26,456 19,551 15,378 6,204 7,366 6.28%
Div Payout % 126.10% 639.15% 90.42% 122.81% 155.39% 59.31% 62.37% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 345,245 339,413 338,643 276,328 225,551 181,166 139,143 16.33%
NOSH 545,419 544,125 542,956 535,166 263,205 263,205 175,470 20.78%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 12.96% 6.96% 31.88% 18.05% 13.37% 19.44% 20.12% -
ROE 2.44% 0.98% 8.64% 5.76% 4.39% 5.77% 8.49% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 12.24 8.99 17.35 16.92 28.64 21.48 35.85 -16.38%
EPS 1.60 0.60 5.50 3.10 3.90 4.20 7.20 -22.15%
DPS 2.00 4.00 5.00 3.75 6.00 2.50 4.50 -12.63%
NAPS 0.65 0.64 0.64 0.53 0.88 0.73 0.85 -4.36%
Adjusted Per Share Value based on latest NOSH - 535,166
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 11.89 8.72 16.80 16.15 13.44 9.76 10.74 1.70%
EPS 1.54 0.61 5.36 2.91 1.81 1.91 2.16 -5.47%
DPS 1.94 3.88 4.84 3.58 2.81 1.14 1.35 6.22%
NAPS 0.6319 0.6212 0.6198 0.5057 0.4128 0.3316 0.2547 16.33%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
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 21.00 21.15 16.20 26.83 16.93 7.26 2.79 39.94%
P/EPS 162.04 303.60 50.82 148.68 125.60 37.01 13.86 50.59%
EY 0.62 0.33 1.97 0.67 0.80 2.70 7.21 -33.53%
DY 0.78 2.11 1.78 0.83 1.24 1.60 4.50 -25.30%
P/NAPS 3.95 2.97 4.39 8.57 5.51 2.14 1.18 22.28%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
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 18.47 21.15 18.16 26.36 12.99 8.75 4.52 26.41%
P/EPS 142.50 303.60 56.97 146.06 96.34 44.60 22.45 36.03%
EY 0.70 0.33 1.76 0.68 1.04 2.24 4.45 -26.50%
DY 0.88 2.11 1.59 0.84 1.61 1.33 2.78 -17.43%
P/NAPS 3.48 2.97 4.92 8.42 4.23 2.58 1.91 10.50%

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