[DUFU] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
05-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -9.29%
YoY- 2.41%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 346,860 344,398 291,135 233,402 228,664 178,613 178,174 11.73%
PBT 104,958 92,355 66,085 54,562 53,751 45,547 22,117 29.61%
Tax -22,968 -21,754 -14,444 -10,501 -10,434 -10,735 -7,037 21.78%
NP 81,990 70,601 51,641 44,061 43,317 34,812 15,080 32.58%
-
NP to SH 81,990 70,601 52,004 44,372 43,329 34,812 15,080 32.58%
-
Tax Rate 21.88% 23.55% 21.86% 19.25% 19.41% 23.57% 31.82% -
Total Cost 264,870 273,797 239,494 189,341 185,347 143,801 163,094 8.41%
-
Net Worth 339,144 289,837 238,849 197,357 162,736 133,454 118,260 19.18%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 39,704 30,091 21,869 11,330 11,434 9,174 7,081 33.27%
Div Payout % 48.43% 42.62% 42.05% 25.54% 26.39% 26.36% 46.96% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 339,144 289,837 238,849 197,357 162,736 133,454 118,260 19.18%
NOSH 543,706 541,000 534,944 263,205 175,470 175,470 175,470 20.73%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 23.64% 20.50% 17.74% 18.88% 18.94% 19.49% 8.46% -
ROE 24.18% 24.36% 21.77% 22.48% 26.63% 26.09% 12.75% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 65.46 65.35 56.07 91.06 140.51 107.07 105.92 -7.70%
EPS 15.47 13.40 10.02 17.31 26.63 20.87 8.96 9.52%
DPS 7.50 5.75 4.21 4.42 7.03 5.50 4.21 10.09%
NAPS 0.64 0.55 0.46 0.77 1.00 0.80 0.703 -1.55%
Adjusted Per Share Value based on latest NOSH - 263,205
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 63.65 63.20 53.42 42.83 41.96 32.78 32.70 11.73%
EPS 15.05 12.96 9.54 8.14 7.95 6.39 2.77 32.57%
DPS 7.29 5.52 4.01 2.08 2.10 1.68 1.30 33.27%
NAPS 0.6223 0.5319 0.4383 0.3622 0.2986 0.2449 0.217 19.18%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.57 4.22 3.27 2.72 2.62 1.35 0.61 -
P/RPS 3.93 6.46 5.83 2.99 1.86 1.26 0.58 37.54%
P/EPS 16.61 31.50 32.65 15.71 9.84 6.47 6.80 16.04%
EY 6.02 3.17 3.06 6.36 10.16 15.46 14.70 -13.81%
DY 2.92 1.36 1.29 1.63 2.68 4.07 6.90 -13.34%
P/NAPS 4.02 7.67 7.11 3.53 2.62 1.69 0.87 29.04%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 01/11/22 02/11/21 02/11/20 05/11/19 09/11/18 27/11/17 17/11/16 -
Price 2.41 4.42 3.20 2.83 3.01 1.35 0.595 -
P/RPS 3.68 6.76 5.71 3.11 2.14 1.26 0.56 36.84%
P/EPS 15.58 32.99 31.95 16.35 11.31 6.47 6.64 15.26%
EY 6.42 3.03 3.13 6.12 8.85 15.46 15.07 -13.25%
DY 3.11 1.30 1.32 1.56 2.33 4.07 7.07 -12.78%
P/NAPS 3.77 8.04 6.96 3.68 3.01 1.69 0.85 28.16%

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