[DUFU] YoY Quarter Result on 30-Jun-2022 [#2]

Announcement Date
02-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 59.75%
YoY- 83.79%
Quarter Report
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 91,785 88,221 73,410 53,315 58,691 40,970 38,065 15.79%
PBT 37,608 20,289 12,937 13,496 15,181 9,223 2,773 54.39%
Tax -8,349 -4,369 -3,124 -3,131 -3,371 -2,347 -1,136 39.41%
NP 29,259 15,920 9,813 10,365 11,810 6,876 1,637 61.66%
-
NP to SH 29,259 15,920 9,897 10,461 11,810 6,876 1,637 61.66%
-
Tax Rate 22.20% 21.53% 24.15% 23.20% 22.21% 25.45% 40.97% -
Total Cost 62,526 72,301 63,597 42,950 46,881 34,094 36,428 9.41%
-
Net Worth 338,643 276,328 225,551 181,166 139,143 130,118 116,295 19.48%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 26,456 19,551 15,378 6,204 7,366 5,838 1,875 55.41%
Div Payout % 90.42% 122.81% 155.39% 59.31% 62.37% 84.91% 114.58% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 338,643 276,328 225,551 181,166 139,143 130,118 116,295 19.48%
NOSH 542,956 535,166 263,205 263,205 175,470 175,470 170,520 21.28%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 31.88% 18.05% 13.37% 19.44% 20.12% 16.78% 4.30% -
ROE 8.64% 5.76% 4.39% 5.77% 8.49% 5.28% 1.41% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 17.35 16.92 28.64 21.48 35.85 24.56 22.32 -4.10%
EPS 5.50 3.10 3.90 4.20 7.20 4.10 0.96 33.74%
DPS 5.00 3.75 6.00 2.50 4.50 3.50 1.10 28.69%
NAPS 0.64 0.53 0.88 0.73 0.85 0.78 0.682 -1.05%
Adjusted Per Share Value based on latest NOSH - 542,956
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 16.88 16.23 13.50 9.81 10.79 7.54 7.00 15.79%
EPS 5.38 2.93 1.82 1.92 2.17 1.26 0.30 61.75%
DPS 4.87 3.60 2.83 1.14 1.35 1.07 0.34 55.80%
NAPS 0.6228 0.5082 0.4148 0.3332 0.2559 0.2393 0.2139 19.48%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 2.81 4.54 4.85 1.56 1.00 1.41 0.63 -
P/RPS 16.20 26.83 16.93 7.26 2.79 5.74 2.82 33.80%
P/EPS 50.82 148.68 125.60 37.01 13.86 34.21 65.63 -4.17%
EY 1.97 0.67 0.80 2.70 7.21 2.92 1.52 4.41%
DY 1.78 0.83 1.24 1.60 4.50 2.48 1.75 0.28%
P/NAPS 4.39 8.57 5.51 2.14 1.18 1.81 0.92 29.73%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 02/08/22 03/08/21 04/08/20 07/08/19 07/08/18 28/08/17 29/08/16 -
Price 3.15 4.46 3.72 1.88 1.62 1.48 0.60 -
P/RPS 18.16 26.36 12.99 8.75 4.52 6.03 2.69 37.45%
P/EPS 56.97 146.06 96.34 44.60 22.45 35.91 62.50 -1.53%
EY 1.76 0.68 1.04 2.24 4.45 2.79 1.60 1.60%
DY 1.59 0.84 1.61 1.33 2.78 2.36 1.83 -2.31%
P/NAPS 4.92 8.42 4.23 2.58 1.91 1.90 0.88 33.20%

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