[DUFU] YoY 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- 27.2%
YoY- 57.51%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 55,235 74,720 90,989 75,953 67,632 66,895 43,534 4.04%
PBT 5,354 21,175 25,435 16,829 16,834 23,829 8,236 -6.92%
Tax -1,975 -4,757 -5,185 -4,023 -2,125 -4,517 -1,818 1.38%
NP 3,379 16,418 20,250 12,806 14,709 19,312 6,418 -10.13%
-
NP to SH 3,379 16,418 20,250 12,856 14,779 19,324 6,418 -10.13%
-
Tax Rate 36.89% 22.47% 20.39% 23.91% 12.62% 18.96% 22.07% -
Total Cost 51,856 58,302 70,739 63,147 52,923 47,583 37,116 5.72%
-
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 7,954 13,247 10,539 6,490 5,126 4,068 3,336 15.57%
Div Payout % 235.42% 80.69% 52.05% 50.49% 34.69% 21.05% 51.98% -
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 6.12% 21.97% 22.26% 16.86% 21.75% 28.87% 14.74% -
ROE 1.01% 4.84% 6.99% 5.38% 7.49% 11.87% 4.81% -
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 10.42 14.10 17.27 14.63 26.39 41.11 26.10 -14.18%
EPS 0.60 3.10 3.80 2.50 5.80 11.90 3.80 -26.47%
DPS 1.50 2.50 2.00 1.25 2.00 2.50 2.00 -4.67%
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 10.15 13.72 16.71 13.95 12.42 12.29 8.00 4.04%
EPS 0.62 3.02 3.72 2.36 2.71 3.55 1.18 -10.16%
DPS 1.46 2.43 1.94 1.19 0.94 0.75 0.61 15.64%
NAPS 0.6137 0.6229 0.5324 0.4387 0.3625 0.2989 0.2451 16.52%
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 16.32 18.23 24.44 22.35 10.31 6.37 5.17 21.10%
P/EPS 266.81 82.95 109.82 132.07 47.17 22.06 35.09 40.20%
EY 0.37 1.21 0.91 0.76 2.12 4.53 2.85 -28.83%
DY 0.88 0.97 0.47 0.38 0.74 0.95 1.48 -8.29%
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 16.51 17.09 25.60 21.88 10.73 7.32 5.17 21.34%
P/EPS 269.95 77.79 115.02 129.24 49.08 25.35 35.09 40.48%
EY 0.37 1.29 0.87 0.77 2.04 3.94 2.85 -28.83%
DY 0.87 1.04 0.45 0.39 0.71 0.83 1.48 -8.47%
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