[DUFU] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
02-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 29.87%
YoY- 34.24%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 296,732 304,029 337,112 356,228 345,316 352,737 344,948 -9.55%
PBT 57,556 84,546 110,033 122,700 94,968 93,969 95,381 -28.61%
Tax -14,028 -17,533 -24,709 -27,550 -21,704 -20,283 -21,129 -23.91%
NP 43,528 67,013 85,324 95,150 73,264 73,686 74,252 -29.97%
-
NP to SH 43,528 67,013 85,324 95,150 73,264 73,686 74,252 -29.97%
-
Tax Rate 24.37% 20.74% 22.46% 22.45% 22.85% 21.58% 22.15% -
Total Cost 253,204 237,016 251,788 261,078 272,052 279,051 270,696 -4.35%
-
Net Worth 355,112 339,189 339,144 338,643 333,225 311,725 289,837 14.51%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 39,748 52,991 52,913 - 30,380 40,401 -
Div Payout % - 59.32% 62.11% 55.61% - 41.23% 54.41% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 355,112 339,189 339,144 338,643 333,225 311,725 289,837 14.51%
NOSH 543,811 543,811 543,706 542,956 542,836 542,511 541,000 0.34%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 14.67% 22.04% 25.31% 26.71% 21.22% 20.89% 21.53% -
ROE 12.26% 19.76% 25.16% 28.10% 21.99% 23.64% 25.62% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 55.99 57.37 63.62 67.32 65.29 66.76 65.46 -9.90%
EPS 8.40 12.70 16.13 18.00 14.00 14.00 14.13 -29.32%
DPS 0.00 7.50 10.00 10.00 0.00 5.75 7.67 -
NAPS 0.67 0.64 0.64 0.64 0.63 0.59 0.55 14.07%
Adjusted Per Share Value based on latest NOSH - 542,956
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 54.31 55.64 61.70 65.20 63.20 64.56 63.13 -9.55%
EPS 7.97 12.26 15.62 17.41 13.41 13.49 13.59 -29.95%
DPS 0.00 7.27 9.70 9.68 0.00 5.56 7.39 -
NAPS 0.6499 0.6208 0.6207 0.6198 0.6099 0.5705 0.5305 14.50%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.10 1.79 2.57 2.81 2.90 4.29 4.22 -
P/RPS 3.75 3.12 4.04 4.17 4.44 6.43 6.45 -30.36%
P/EPS 25.57 14.16 15.96 15.63 20.94 30.76 29.95 -10.01%
EY 3.91 7.06 6.27 6.40 4.78 3.25 3.34 11.08%
DY 0.00 4.19 3.89 3.56 0.00 1.34 1.82 -
P/NAPS 3.13 2.80 4.02 4.39 4.60 7.27 7.67 -45.01%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 28/04/23 23/02/23 01/11/22 02/08/22 28/04/22 25/02/22 02/11/21 -
Price 2.08 2.09 2.41 3.15 2.53 2.85 4.42 -
P/RPS 3.72 3.64 3.79 4.68 3.88 4.27 6.75 -32.80%
P/EPS 25.33 16.53 14.97 17.52 18.27 20.44 31.37 -13.29%
EY 3.95 6.05 6.68 5.71 5.47 4.89 3.19 15.32%
DY 0.00 3.59 4.15 3.17 0.00 2.02 1.73 -
P/NAPS 3.10 3.27 3.77 4.92 4.02 4.83 8.04 -47.05%

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