[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

Dufu_Q3-2021_Financial Results.pdf

Latest QR

Upcoming QR

DUFU's Result

DUFU's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
TTM Result
Revenue	239,475	228,266	346,860	344,398	291,135	233,402	228,664	0.77%
YoY %	4.91%	-34.19%	0.71%	18.29%	24.74%	2.07%	-	-
Horiz. %	104.73%	99.83%	151.69%	150.61%	127.32%	102.07%	100.00%	-
PBT	21,792	27,303	104,958	92,355	66,085	54,562	53,751	-13.95%
YoY %	-20.18%	-73.99%	13.65%	39.75%	21.12%	1.51%	-	-
Horiz. %	40.54%	50.80%	195.27%	171.82%	122.95%	101.51%	100.00%	-
Tax	-5,379	-6,703	-22,968	-21,754	-14,444	-10,501	-10,434	-10.44%
YoY %	19.75%	70.82%	-5.58%	-50.61%	-37.55%	-0.64%	-	-
Horiz. %	51.55%	64.24%	220.13%	208.49%	138.43%	100.64%	100.00%	-
NP	16,413	20,600	81,990	70,601	51,641	44,061	43,317	-14.92%
YoY %	-20.33%	-74.87%	16.13%	36.72%	17.20%	1.72%	-	-
Horiz. %	37.89%	47.56%	189.28%	162.99%	119.22%	101.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,413	20,600	81,990	70,601	52,004	44,372	43,329	-14.92%
YoY %	-20.33%	-74.87%	16.13%	35.76%	17.20%	2.41%	-	-
Horiz. %	37.88%	47.54%	189.23%	162.94%	120.02%	102.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.68%	24.55%	21.88%	23.55%	21.86%	19.25%	19.41%	-
YoY %	0.53%	12.20%	-7.09%	7.73%	13.56%	-0.82%	-	-
Horiz. %	127.15%	126.48%	112.73%	121.33%	112.62%	99.18%	100.00%	-
Total Cost	223,062	207,666	264,870	273,797	239,494	189,341	185,347	3.13%
YoY %	7.41%	-21.60%	-3.26%	14.32%	26.49%	2.15%	-	-
Horiz. %	120.35%	112.04%	142.90%	147.72%	129.21%	102.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	323,964	334,109	339,144	289,837	238,849	197,357	162,736	12.14%
YoY %	-3.04%	-1.48%	17.01%	21.35%	21.02%	21.27%	-	-
Horiz. %	199.07%	205.31%	208.40%	178.10%	146.77%	121.27%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Dividend
Div	18,589	29,168	39,704	30,091	21,869	11,330	11,434	8.42%
YoY %	-36.27%	-26.54%	31.95%	37.60%	93.02%	-0.91%	-	-
Horiz. %	162.58%	255.10%	347.25%	263.17%	191.26%	99.09%	100.00%	-
Div Payout %	113.26%	141.59%	48.43%	42.62%	42.05%	25.54%	26.39%	-
YoY %	-20.01%	192.36%	13.63%	1.36%	64.64%	-3.22%	-	-
Horiz. %	429.18%	536.53%	183.52%	161.50%	159.34%	96.78%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Equity
Net Worth	323,964	334,109	339,144	289,837	238,849	197,357	162,736	12.14%
YoY %	-3.04%	-1.48%	17.01%	21.35%	21.02%	21.27%	-	-
Horiz. %	199.07%	205.31%	208.40%	178.10%	146.77%	121.27%	100.00%	-
NOSH	546,372	544,125	543,706	541,000	534,944	263,205	175,470	20.82%
YoY %	0.41%	0.08%	0.50%	1.13%	103.24%	50.00%	-	-
Horiz. %	311.38%	310.10%	309.86%	308.31%	304.86%	150.00%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Ratio Analysis
NP Margin	6.85%	9.02%	23.64%	20.50%	17.74%	18.88%	18.94%	-
YoY %	-24.06%	-61.84%	15.32%	15.56%	-6.04%	-0.32%	-	-
Horiz. %	36.17%	47.62%	124.82%	108.24%	93.66%	99.68%	100.00%	-
ROE	5.07%	6.17%	24.18%	24.36%	21.77%	22.48%	26.63%	-
YoY %	-17.83%	-74.48%	-0.74%	11.90%	-3.16%	-15.58%	-	-
Horiz. %	19.04%	23.17%	90.80%	91.48%	81.75%	84.42%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Per Share
RPS	45.09	43.04	65.46	65.35	56.07	91.06	140.51	-17.24%
YoY %	4.76%	-34.25%	0.17%	16.55%	-38.43%	-35.19%	-	-
Horiz. %	32.09%	30.63%	46.59%	46.51%	39.90%	64.81%	100.00%	-
EPS	3.09	3.88	15.47	13.40	10.02	17.31	26.63	-30.13%
YoY %	-20.36%	-74.92%	15.45%	33.73%	-42.11%	-35.00%	-	-
Horiz. %	11.60%	14.57%	58.09%	50.32%	37.63%	65.00%	100.00%	-
DPS	3.50	5.50	7.50	5.75	4.21	4.42	7.03	-10.96%
YoY %	-36.36%	-26.67%	30.43%	36.58%	-4.75%	-37.13%	-	-
Horiz. %	49.79%	78.24%	106.69%	81.79%	59.89%	62.87%	100.00%	-
NAPS	0.61	0.63	0.64	0.55	0.46	0.77	1.00	-7.90%
YoY %	-3.17%	-1.56%	16.36%	19.57%	-40.26%	-23.00%	-	-
Horiz. %	61.00%	63.00%	64.00%	55.00%	46.00%	77.00%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 541,000
RPS	43.83	41.78	63.48	63.03	53.28	42.72	41.85	0.77%
YoY %	4.91%	-34.18%	0.71%	18.30%	24.72%	2.08%	-	-
Horiz. %	104.73%	99.83%	151.68%	150.61%	127.31%	102.08%	100.00%	-
EPS	3.00	3.77	15.01	12.92	9.52	8.12	7.93	-14.94%
YoY %	-20.42%	-74.88%	16.18%	35.71%	17.24%	2.40%	-	-
Horiz. %	37.83%	47.54%	189.28%	162.93%	120.05%	102.40%	100.00%	-
DPS	3.40	5.34	7.27	5.51	4.00	2.07	2.09	8.44%
YoY %	-36.33%	-26.55%	31.94%	37.75%	93.24%	-0.96%	-	-
Horiz. %	162.68%	255.50%	347.85%	263.64%	191.39%	99.04%	100.00%	-
NAPS	0.5929	0.6115	0.6207	0.5305	0.4371	0.3612	0.2978	12.14%
YoY %	-3.04%	-1.48%	17.00%	21.37%	21.01%	21.29%	-	-
Horiz. %	199.09%	205.34%	208.43%	178.14%	146.78%	121.29%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	-
Price	1.80	1.70	2.57	4.22	3.27	2.72	2.62	-
P/RPS	3.99	3.95	3.93	6.46	5.83	2.99	1.86	13.55%
YoY %	1.01%	0.51%	-39.16%	10.81%	94.98%	60.75%	-	-
Horiz. %	214.52%	212.37%	211.29%	347.31%	313.44%	160.75%	100.00%	-
P/EPS	58.24	43.77	16.61	31.50	32.65	15.71	9.84	34.45%
YoY %	33.06%	163.52%	-47.27%	-3.52%	107.83%	59.65%	-	-
Horiz. %	591.87%	444.82%	168.80%	320.12%	331.81%	159.65%	100.00%	-
EY	1.72	2.28	6.02	3.17	3.06	6.36	10.16	-25.60%
YoY %	-24.56%	-62.13%	89.91%	3.59%	-51.89%	-37.40%	-	-
Horiz. %	16.93%	22.44%	59.25%	31.20%	30.12%	62.60%	100.00%	-
DY	1.94	3.24	2.92	1.36	1.29	1.63	2.68	-5.23%
YoY %	-40.12%	10.96%	114.71%	5.43%	-20.86%	-39.18%	-	-
Horiz. %	72.39%	120.90%	108.96%	50.75%	48.13%	60.82%	100.00%	-
P/NAPS	2.95	2.70	4.02	7.67	7.11	3.53	2.62	1.99%
YoY %	9.26%	-32.84%	-47.59%	7.88%	101.42%	34.73%	-	-
Horiz. %	112.60%	103.05%	153.44%	292.75%	271.37%	134.73%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	29/10/24	31/10/23	01/11/22	02/11/21	02/11/20	05/11/19	09/11/18	-
Price	1.74	1.72	2.41	4.42	3.20	2.83	3.01	-
P/RPS	3.86	4.00	3.68	6.76	5.71	3.11	2.14	10.32%
YoY %	-3.50%	8.70%	-45.56%	18.39%	83.60%	45.33%	-	-
Horiz. %	180.37%	186.92%	171.96%	315.89%	266.82%	145.33%	100.00%	-
P/EPS	56.30	44.28	15.58	32.99	31.95	16.35	11.31	30.63%
YoY %	27.15%	184.21%	-52.77%	3.26%	95.41%	44.56%	-	-
Horiz. %	497.79%	391.51%	137.75%	291.69%	282.49%	144.56%	100.00%	-
EY	1.78	2.26	6.42	3.03	3.13	6.12	8.85	-23.43%
YoY %	-21.24%	-64.80%	111.88%	-3.19%	-48.86%	-30.85%	-	-
Horiz. %	20.11%	25.54%	72.54%	34.24%	35.37%	69.15%	100.00%	-
DY	2.01	3.20	3.11	1.30	1.32	1.56	2.33	-2.42%
YoY %	-37.19%	2.89%	139.23%	-1.52%	-15.38%	-33.05%	-	-
Horiz. %	86.27%	137.34%	133.48%	55.79%	56.65%	66.95%	100.00%	-
P/NAPS	2.85	2.73	3.77	8.04	6.96	3.68	3.01	-0.90%
YoY %	4.40%	-27.59%	-53.11%	15.52%	89.13%	22.26%	-	-
Horiz. %	94.68%	90.70%	125.25%	267.11%	231.23%	122.26%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos