[DUFU] YoY TTM Result on 31-Mar-2022 [#1]

Stock

[DUFU] DUFU TECHNOLOGY CORP. BHD

Announcement Date

28-Apr-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

31-Mar-2022 [#1]

Profit Trend

QoQ- -1.63%

YoY- 26.75%

Quarter Report

DUFU's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
TTM Result
Revenue	211,484	291,883	359,565	314,551	262,719	238,041	187,582	2.01%
YoY %	-27.54%	-18.82%	14.31%	19.73%	10.37%	26.90%	-	-
Horiz. %	112.74%	155.60%	191.68%	167.69%	140.06%	126.90%	100.00%	-
PBT	26,018	75,193	91,899	76,397	66,649	63,242	32,200	-3.48%
YoY %	-65.40%	-18.18%	20.29%	14.63%	5.39%	96.40%	-	-
Horiz. %	80.80%	233.52%	285.40%	237.26%	206.98%	196.40%	100.00%	-
Tax	-8,127	-15,614	-19,416	-19,347	-12,553	-13,133	-6,711	3.23%
YoY %	47.95%	19.58%	-0.36%	-54.12%	4.42%	-95.69%	-	-
Horiz. %	121.10%	232.66%	289.32%	288.29%	187.05%	195.69%	100.00%	-
NP	17,891	59,579	72,483	57,050	54,096	50,109	25,489	-5.72%
YoY %	-69.97%	-17.80%	27.05%	5.46%	7.96%	96.59%	-	-
Horiz. %	70.19%	233.74%	284.37%	223.82%	212.23%	196.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,891	59,579	72,483	57,184	54,491	50,266	25,489	-5.72%
YoY %	-69.97%	-17.80%	26.75%	4.94%	8.41%	97.21%	-	-
Horiz. %	70.19%	233.74%	284.37%	224.35%	213.78%	197.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.24%	20.77%	21.13%	25.32%	18.83%	20.77%	20.84%	-
YoY %	50.41%	-1.70%	-16.55%	34.47%	-9.34%	-0.34%	-	-
Horiz. %	149.90%	99.66%	101.39%	121.50%	90.36%	99.66%	100.00%	-
Total Cost	193,593	232,304	287,082	257,501	208,623	187,932	162,093	3.00%
YoY %	-16.66%	-19.08%	11.49%	23.43%	11.01%	15.94%	-	-
Horiz. %	119.43%	143.32%	177.11%	158.86%	128.71%	115.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	344,823	355,112	333,225	276,328	233,241	178,195	135,398	16.84%
YoY %	-2.90%	6.57%	20.59%	18.47%	30.89%	31.61%	-	-
Horiz. %	254.67%	262.27%	246.11%	204.09%	172.26%	131.61%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	29,168	39,704	30,091	21,869	11,330	11,434	9,174	21.24%
YoY %	-26.54%	31.95%	37.60%	93.02%	-0.91%	24.63%	-	-
Horiz. %	317.94%	432.79%	328.00%	238.38%	123.50%	124.63%	100.00%	-
Div Payout %	163.03%	66.64%	41.51%	38.24%	20.79%	22.75%	36.00%	-
YoY %	144.64%	60.54%	8.55%	83.93%	-8.62%	-36.81%	-	-
Horiz. %	452.86%	185.11%	115.31%	106.22%	57.75%	63.19%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	344,823	355,112	333,225	276,328	233,241	178,195	135,398	16.84%
YoY %	-2.90%	6.57%	20.59%	18.47%	30.89%	31.61%	-	-
Horiz. %	254.67%	262.27%	246.11%	204.09%	172.26%	131.61%	100.00%	-
NOSH	544,411	543,811	542,836	535,166	263,205	263,205	175,470	20.74%
YoY %	0.11%	0.18%	1.43%	103.33%	0.00%	50.00%	-	-
Horiz. %	310.26%	309.92%	309.36%	304.99%	150.00%	150.00%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	8.46%	20.41%	20.16%	18.14%	20.59%	21.05%	13.59%	-
YoY %	-58.55%	1.24%	11.14%	-11.90%	-2.19%	54.89%	-	-
Horiz. %	62.25%	150.18%	148.34%	133.48%	151.51%	154.89%	100.00%	-
ROE	5.19%	16.78%	21.75%	20.69%	23.36%	28.21%	18.83%	-
YoY %	-69.07%	-22.85%	5.12%	-11.43%	-17.19%	49.81%	-	-
Horiz. %	27.56%	89.11%	115.51%	109.88%	124.06%	149.81%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	39.87	55.07	67.98	60.33	102.50	97.52	113.60	-15.99%
YoY %	-27.60%	-18.99%	12.68%	-41.14%	5.11%	-14.15%	-	-
Horiz. %	35.10%	48.48%	59.84%	53.11%	90.23%	85.85%	100.00%	-
EPS	3.37	11.24	13.70	10.97	21.26	20.59	15.44	-22.38%
YoY %	-70.02%	-17.96%	24.89%	-48.40%	3.25%	33.35%	-	-
Horiz. %	21.83%	72.80%	88.73%	71.05%	137.69%	133.35%	100.00%	-
DPS	5.50	7.50	5.75	4.19	4.42	4.68	5.50	0.00%
YoY %	-26.67%	30.43%	37.23%	-5.20%	-5.56%	-14.91%	-	-
Horiz. %	100.00%	136.36%	104.55%	76.18%	80.36%	85.09%	100.00%	-
NAPS	0.65	0.67	0.63	0.53	0.91	0.73	0.82	-3.79%
YoY %	-2.99%	6.35%	18.87%	-41.76%	24.66%	-10.98%	-	-
Horiz. %	79.27%	81.71%	76.83%	64.63%	110.98%	89.02%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 542,836
RPS	38.71	53.42	65.81	57.57	48.08	43.57	34.33	2.01%
YoY %	-27.54%	-18.83%	14.31%	19.74%	10.35%	26.92%	-	-
Horiz. %	112.76%	155.61%	191.70%	167.70%	140.05%	126.92%	100.00%	-
EPS	3.27	10.90	13.27	10.47	9.97	9.20	4.67	-5.76%
YoY %	-70.00%	-17.86%	26.74%	5.02%	8.37%	97.00%	-	-
Horiz. %	70.02%	233.40%	284.15%	224.20%	213.49%	197.00%	100.00%	-
DPS	5.34	7.27	5.51	4.00	2.07	2.09	1.68	21.23%
YoY %	-26.55%	31.94%	37.75%	93.24%	-0.96%	24.40%	-	-
Horiz. %	317.86%	432.74%	327.98%	238.10%	123.21%	124.40%	100.00%	-
NAPS	0.6311	0.6499	0.6099	0.5057	0.4269	0.3261	0.2478	16.84%
YoY %	-2.89%	6.56%	20.61%	18.46%	30.91%	31.60%	-	-
Horiz. %	254.68%	262.27%	246.13%	204.08%	172.28%	131.60%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	19.95%	-10.77%	-32.22%	96.26%	85.55%	84.04%	-	-
Horiz. %	486.17%	405.32%	454.26%	670.21%	341.49%	184.04%	100.00%	-
P/EPS	53.97	18.68	21.16	34.65	15.48	8.21	6.93	40.74%
YoY %	188.92%	-11.72%	-38.93%	123.84%	88.55%	18.47%	-	-
Horiz. %	778.79%	269.55%	305.34%	500.00%	223.38%	118.47%	100.00%	-
EY	1.85	5.35	4.73	2.89	6.46	12.18	14.43	-28.96%
YoY %	-65.42%	13.11%	63.67%	-55.26%	-46.96%	-15.59%	-	-
Horiz. %	12.82%	37.08%	32.78%	20.03%	44.77%	84.41%	100.00%	-
DY	3.02	3.57	1.98	1.10	1.34	2.77	5.14	-8.47%
YoY %	-15.41%	80.30%	80.00%	-17.91%	-51.62%	-46.11%	-	-
Horiz. %	58.75%	69.46%	38.52%	21.40%	26.07%	53.89%	100.00%	-
P/NAPS	2.80	3.13	4.60	7.17	3.62	2.32	1.30	13.62%
YoY %	-10.54%	-31.96%	-35.84%	98.07%	56.03%	78.46%	-	-
Horiz. %	215.38%	240.77%	353.85%	551.54%	278.46%	178.46%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
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%
YoY %	46.03%	1.61%	-47.68%	81.38%	125.29%	75.76%	-	-
Horiz. %	557.58%	381.82%	375.76%	718.18%	395.96%	175.76%	100.00%	-
P/EPS	65.23	18.50	18.46	39.11	18.91	8.26	7.32	43.93%
YoY %	252.59%	0.22%	-52.80%	106.82%	128.93%	12.84%	-	-
Horiz. %	891.12%	252.73%	252.19%	534.29%	258.33%	112.84%	100.00%	-
EY	1.53	5.40	5.42	2.56	5.29	12.11	13.66	-30.54%
YoY %	-71.67%	-0.37%	111.72%	-51.61%	-56.32%	-11.35%	-	-
Horiz. %	11.20%	39.53%	39.68%	18.74%	38.73%	88.65%	100.00%	-
DY	2.50	3.61	2.27	0.98	1.10	2.76	4.87	-10.50%
YoY %	-30.75%	59.03%	131.63%	-10.91%	-60.14%	-43.33%	-	-
Horiz. %	51.33%	74.13%	46.61%	20.12%	22.59%	56.67%	100.00%	-
P/NAPS	3.38	3.10	4.02	8.09	4.42	2.33	1.38	16.08%
YoY %	9.03%	-22.89%	-50.31%	83.03%	89.70%	68.84%	-	-
Horiz. %	244.93%	224.64%	291.30%	586.23%	320.29%	168.84%	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