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

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
02-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 18.4%
YoY- 35.78%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 247,751 363,129 329,362 282,814 232,665 205,303 178,579 5.60%
PBT 43,124 109,218 83,749 66,090 61,557 38,158 44,672 -0.58%
Tax -9,485 -23,396 -20,592 -12,546 -12,893 -7,735 -10,573 -1.79%
NP 33,639 85,822 63,157 53,544 48,664 30,423 34,099 -0.22%
-
NP to SH 33,639 85,822 63,207 53,927 48,917 30,423 34,099 -0.22%
-
Tax Rate 21.99% 21.42% 24.59% 18.98% 20.94% 20.27% 23.67% -
Total Cost 214,112 277,307 266,205 229,270 184,001 174,880 144,480 6.77%
-
Net Worth 339,413 338,643 276,328 225,551 181,166 139,143 130,118 17.31%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 34,461 36,996 26,042 20,504 10,272 10,702 7,520 28.86%
Div Payout % 102.44% 43.11% 41.20% 38.02% 21.00% 35.18% 22.06% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 339,413 338,643 276,328 225,551 181,166 139,143 130,118 17.31%
NOSH 544,125 542,956 535,166 263,205 263,205 175,470 175,470 20.74%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 13.58% 23.63% 19.18% 18.93% 20.92% 14.82% 19.09% -
ROE 9.91% 25.34% 22.87% 23.91% 27.00% 21.86% 26.21% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 46.72 68.63 63.17 110.34 93.75 125.42 107.05 -12.90%
EPS 6.34 16.22 12.12 21.04 19.71 18.58 20.44 -17.71%
DPS 6.50 7.00 5.00 8.00 4.14 6.50 4.51 6.27%
NAPS 0.64 0.64 0.53 0.88 0.73 0.85 0.78 -3.24%
Adjusted Per Share Value based on latest NOSH - 542,956
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 45.51 66.70 60.50 51.95 42.73 37.71 32.80 5.60%
EPS 6.18 15.76 11.61 9.90 8.98 5.59 6.26 -0.21%
DPS 6.33 6.80 4.78 3.77 1.89 1.97 1.38 28.88%
NAPS 0.6234 0.622 0.5075 0.4143 0.3328 0.2556 0.239 17.31%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.90 2.81 4.54 4.85 1.56 1.00 1.41 -
P/RPS 4.07 4.09 7.19 4.40 1.66 0.80 1.32 20.63%
P/EPS 29.95 17.32 37.45 23.05 7.91 5.38 6.90 27.70%
EY 3.34 5.77 2.67 4.34 12.64 18.58 14.50 -21.69%
DY 3.42 2.49 1.10 1.65 2.65 6.50 3.20 1.11%
P/NAPS 2.97 4.39 8.57 5.51 2.14 1.18 1.81 8.60%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 01/08/23 02/08/22 03/08/21 04/08/20 07/08/19 07/08/18 28/08/17 -
Price 1.90 3.15 4.46 3.72 1.88 1.62 1.48 -
P/RPS 4.07 4.59 7.06 3.37 2.01 1.29 1.38 19.74%
P/EPS 29.95 19.42 36.79 17.68 9.54 8.72 7.24 26.68%
EY 3.34 5.15 2.72 5.66 10.48 11.47 13.81 -21.05%
DY 3.42 2.22 1.12 2.15 2.20 4.01 3.05 1.92%
P/NAPS 2.97 4.92 8.42 4.23 2.58 1.91 1.90 7.72%

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