[DUFU] YoY TTM 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- 11.7%
YoY- 35.76%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 228,266 346,860 344,398 291,135 233,402 228,664 178,613 4.17%
PBT 27,303 104,958 92,355 66,085 54,562 53,751 45,547 -8.17%
Tax -6,703 -22,968 -21,754 -14,444 -10,501 -10,434 -10,735 -7.54%
NP 20,600 81,990 70,601 51,641 44,061 43,317 34,812 -8.36%
-
NP to SH 20,600 81,990 70,601 52,004 44,372 43,329 34,812 -8.36%
-
Tax Rate 24.55% 21.88% 23.55% 21.86% 19.25% 19.41% 23.57% -
Total Cost 207,666 264,870 273,797 239,494 189,341 185,347 143,801 6.31%
-
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 29,168 39,704 30,091 21,869 11,330 11,434 9,174 21.25%
Div Payout % 141.59% 48.43% 42.62% 42.05% 25.54% 26.39% 26.36% -
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 9.02% 23.64% 20.50% 17.74% 18.88% 18.94% 19.49% -
ROE 6.17% 24.18% 24.36% 21.77% 22.48% 26.63% 26.09% -
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 43.04 65.46 65.35 56.07 91.06 140.51 107.07 -14.08%
EPS 3.88 15.47 13.40 10.02 17.31 26.63 20.87 -24.44%
DPS 5.50 7.50 5.75 4.21 4.42 7.03 5.50 0.00%
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 41.89 63.65 63.20 53.42 42.83 41.96 32.78 4.16%
EPS 3.78 15.05 12.96 9.54 8.14 7.95 6.39 -8.37%
DPS 5.35 7.29 5.52 4.01 2.08 2.10 1.68 21.28%
NAPS 0.6131 0.6223 0.5319 0.4383 0.3622 0.2986 0.2449 16.51%
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 3.95 3.93 6.46 5.83 2.99 1.86 1.26 20.96%
P/EPS 43.77 16.61 31.50 32.65 15.71 9.84 6.47 37.50%
EY 2.28 6.02 3.17 3.06 6.36 10.16 15.46 -27.30%
DY 3.24 2.92 1.36 1.29 1.63 2.68 4.07 -3.72%
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 4.00 3.68 6.76 5.71 3.11 2.14 1.26 21.22%
P/EPS 44.28 15.58 32.99 31.95 16.35 11.31 6.47 37.76%
EY 2.26 6.42 3.03 3.13 6.12 8.85 15.46 -27.40%
DY 3.20 3.11 1.30 1.32 1.56 2.33 4.07 -3.92%
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