[DUFU] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
05-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 22.39%
YoY- 8.41%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 291,883 359,565 314,551 262,719 238,041 187,582 175,674 8.82%
PBT 75,193 91,899 76,397 66,649 63,242 32,200 37,986 12.04%
Tax -15,614 -19,416 -19,347 -12,553 -13,133 -6,711 -9,362 8.89%
NP 59,579 72,483 57,050 54,096 50,109 25,489 28,624 12.98%
-
NP to SH 59,579 72,483 57,184 54,491 50,266 25,489 28,624 12.98%
-
Tax Rate 20.77% 21.13% 25.32% 18.83% 20.77% 20.84% 24.65% -
Total Cost 232,304 287,082 257,501 208,623 187,932 162,093 147,050 7.91%
-
Net Worth 355,112 333,225 276,328 233,241 178,195 135,398 130,118 18.20%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 39,704 30,091 21,869 11,330 11,434 9,174 3,557 49.46%
Div Payout % 66.64% 41.51% 38.24% 20.79% 22.75% 36.00% 12.43% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 355,112 333,225 276,328 233,241 178,195 135,398 130,118 18.20%
NOSH 543,811 542,836 535,166 263,205 263,205 175,470 175,470 20.73%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 20.41% 20.16% 18.14% 20.59% 21.05% 13.59% 16.29% -
ROE 16.78% 21.75% 20.69% 23.36% 28.21% 18.83% 22.00% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 55.07 67.98 60.33 102.50 97.52 113.60 105.31 -10.23%
EPS 11.24 13.70 10.97 21.26 20.59 15.44 17.16 -6.80%
DPS 7.50 5.75 4.19 4.42 4.68 5.50 2.13 23.33%
NAPS 0.67 0.63 0.53 0.91 0.73 0.82 0.78 -2.50%
Adjusted Per Share Value based on latest NOSH - 263,205
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 53.49 65.89 57.64 48.15 43.62 34.38 32.19 8.82%
EPS 10.92 13.28 10.48 9.99 9.21 4.67 5.25 12.97%
DPS 7.28 5.51 4.01 2.08 2.10 1.68 0.65 49.55%
NAPS 0.6508 0.6107 0.5064 0.4274 0.3266 0.2481 0.2385 18.20%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.10 2.90 3.80 3.29 1.69 1.07 1.10 -
P/RPS 3.81 4.27 6.30 3.21 1.73 0.94 1.04 24.14%
P/EPS 18.68 21.16 34.65 15.48 8.21 6.93 6.41 19.50%
EY 5.35 4.73 2.89 6.46 12.18 14.43 15.60 -16.32%
DY 3.57 1.98 1.10 1.34 2.77 5.14 1.94 10.69%
P/NAPS 3.13 4.60 7.17 3.62 2.32 1.30 1.41 14.20%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 28/04/23 28/04/22 05/05/21 05/05/20 07/05/19 22/05/18 24/05/17 -
Price 2.08 2.53 4.29 4.02 1.70 1.13 1.56 -
P/RPS 3.78 3.72 7.11 3.92 1.74 0.99 1.48 16.90%
P/EPS 18.50 18.46 39.11 18.91 8.26 7.32 9.09 12.56%
EY 5.40 5.42 2.56 5.29 12.11 13.66 11.00 -11.17%
DY 3.61 2.27 0.98 1.10 2.76 4.87 1.37 17.51%
P/NAPS 3.10 4.02 8.09 4.42 2.33 1.38 2.00 7.57%

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