[DUFU] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
04-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 69.97%
YoY- 64.27%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 79,501 297,999 212,312 136,358 62,948 249,122 170,298 -39.79%
PBT 25,812 69,276 48,457 31,627 18,690 53,766 36,137 -20.07%
Tax -6,293 -17,705 -11,798 -7,776 -4,652 -9,662 -7,017 -6.99%
NP 19,519 51,571 36,659 23,851 14,038 44,104 29,120 -23.39%
-
NP to SH 19,519 51,811 36,899 24,041 14,144 44,521 29,414 -23.90%
-
Tax Rate 24.38% 25.56% 24.35% 24.59% 24.89% 17.97% 19.42% -
Total Cost 59,982 246,428 175,653 112,507 48,910 205,018 141,178 -43.45%
-
Net Worth 276,328 255,473 238,849 225,551 233,241 215,299 197,357 25.12%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 22,158 37,644 15,378 - 11,533 11,533 -
Div Payout % - 42.77% 102.02% 63.97% - 25.91% 39.21% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 276,328 255,473 238,849 225,551 233,241 215,299 197,357 25.12%
NOSH 535,166 535,166 534,944 263,205 263,205 263,205 263,205 60.42%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 24.55% 17.31% 17.27% 17.49% 22.30% 17.70% 17.10% -
ROE 7.06% 20.28% 15.45% 10.66% 6.06% 20.68% 14.90% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 15.25 57.16 40.89 53.20 24.56 97.20 66.44 -62.47%
EPS 3.70 10.00 7.20 9.40 5.50 17.70 11.80 -53.81%
DPS 0.00 4.25 7.25 6.00 0.00 4.50 4.50 -
NAPS 0.53 0.49 0.46 0.88 0.91 0.84 0.77 -22.02%
Adjusted Per Share Value based on latest NOSH - 263,205
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 14.55 54.54 38.86 24.96 11.52 45.59 31.17 -39.79%
EPS 3.57 9.48 6.75 4.40 2.59 8.15 5.38 -23.90%
DPS 0.00 4.06 6.89 2.81 0.00 2.11 2.11 -
NAPS 0.5057 0.4676 0.4371 0.4128 0.4269 0.394 0.3612 25.12%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 3.80 3.26 3.27 4.85 3.29 3.24 2.72 -
P/RPS 24.92 5.70 8.00 9.12 13.40 3.33 4.09 233.22%
P/EPS 101.50 32.81 46.02 51.71 59.62 18.65 23.70 163.48%
EY 0.99 3.05 2.17 1.93 1.68 5.36 4.22 -61.92%
DY 0.00 1.30 2.22 1.24 0.00 1.39 1.65 -
P/NAPS 7.17 6.65 7.11 5.51 3.62 3.86 3.53 60.31%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 05/05/21 26/02/21 02/11/20 04/08/20 05/05/20 26/02/20 05/11/19 -
Price 4.29 4.05 3.20 3.72 4.02 4.76 2.83 -
P/RPS 28.13 7.09 7.83 6.99 16.37 4.90 4.26 251.56%
P/EPS 114.59 40.76 45.03 39.66 72.85 27.40 24.66 178.20%
EY 0.87 2.45 2.22 2.52 1.37 3.65 4.06 -64.15%
DY 0.00 1.05 2.27 1.61 0.00 0.95 1.59 -
P/NAPS 8.09 8.27 6.96 4.23 4.42 5.67 3.68 68.98%

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