[DUFU] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
05-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 10.37%
YoY- 4.94%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 211,484 291,883 359,565 314,551 262,719 238,041 187,582 2.01%
PBT 26,018 75,193 91,899 76,397 66,649 63,242 32,200 -3.48%
Tax -8,127 -15,614 -19,416 -19,347 -12,553 -13,133 -6,711 3.23%
NP 17,891 59,579 72,483 57,050 54,096 50,109 25,489 -5.72%
-
NP to SH 17,891 59,579 72,483 57,184 54,491 50,266 25,489 -5.72%
-
Tax Rate 31.24% 20.77% 21.13% 25.32% 18.83% 20.77% 20.84% -
Total Cost 193,593 232,304 287,082 257,501 208,623 187,932 162,093 3.00%
-
Net Worth 344,823 355,112 333,225 276,328 233,241 178,195 135,398 16.84%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 29,168 39,704 30,091 21,869 11,330 11,434 9,174 21.24%
Div Payout % 163.03% 66.64% 41.51% 38.24% 20.79% 22.75% 36.00% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 344,823 355,112 333,225 276,328 233,241 178,195 135,398 16.84%
NOSH 544,411 543,811 542,836 535,166 263,205 263,205 175,470 20.74%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 8.46% 20.41% 20.16% 18.14% 20.59% 21.05% 13.59% -
ROE 5.19% 16.78% 21.75% 20.69% 23.36% 28.21% 18.83% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 39.87 55.07 67.98 60.33 102.50 97.52 113.60 -15.99%
EPS 3.37 11.24 13.70 10.97 21.26 20.59 15.44 -22.38%
DPS 5.50 7.50 5.75 4.19 4.42 4.68 5.50 0.00%
NAPS 0.65 0.67 0.63 0.53 0.91 0.73 0.82 -3.79%
Adjusted Per Share Value based on latest NOSH - 535,166
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 38.71 53.42 65.81 57.57 48.08 43.57 34.33 2.01%
EPS 3.27 10.90 13.27 10.47 9.97 9.20 4.67 -5.76%
DPS 5.34 7.27 5.51 4.00 2.07 2.09 1.68 21.23%
NAPS 0.6311 0.6499 0.6099 0.5057 0.4269 0.3261 0.2478 16.84%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.82 2.10 2.90 3.80 3.29 1.69 1.07 -
P/RPS 4.57 3.81 4.27 6.30 3.21 1.73 0.94 30.12%
P/EPS 53.97 18.68 21.16 34.65 15.48 8.21 6.93 40.74%
EY 1.85 5.35 4.73 2.89 6.46 12.18 14.43 -28.96%
DY 3.02 3.57 1.98 1.10 1.34 2.77 5.14 -8.47%
P/NAPS 2.80 3.13 4.60 7.17 3.62 2.32 1.30 13.62%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 08/05/24 28/04/23 28/04/22 05/05/21 05/05/20 07/05/19 22/05/18 -
Price 2.20 2.08 2.53 4.29 4.02 1.70 1.13 -
P/RPS 5.52 3.78 3.72 7.11 3.92 1.74 0.99 33.12%
P/EPS 65.23 18.50 18.46 39.11 18.91 8.26 7.32 43.93%
EY 1.53 5.40 5.42 2.56 5.29 12.11 13.66 -30.54%
DY 2.50 3.61 2.27 0.98 1.10 2.76 4.87 -10.50%
P/NAPS 3.38 3.10 4.02 8.09 4.42 2.33 1.38 16.08%

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