[DUFU] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
31-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 23.79%
YoY- -72.53%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 122,847 57,856 227,811 177,071 121,836 74,183 304,029 -45.37%
PBT 18,407 6,853 33,554 25,282 19,928 14,389 84,546 -63.84%
Tax -5,558 -2,428 -9,206 -7,702 -5,727 -3,507 -17,533 -53.54%
NP 12,849 4,425 24,348 17,580 14,201 10,882 67,013 -66.78%
-
NP to SH 12,849 4,425 24,348 17,580 14,201 10,882 67,013 -66.78%
-
Tax Rate 30.20% 35.43% 27.44% 30.46% 28.74% 24.37% 20.74% -
Total Cost 109,998 53,431 203,463 159,491 107,635 63,301 237,016 -40.08%
-
Net Worth 345,245 344,823 339,413 334,109 339,413 355,112 339,189 1.18%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 10,622 - 29,168 29,168 21,213 - 39,748 -58.54%
Div Payout % 82.68% - 119.80% 165.92% 149.38% - 59.32% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 345,245 344,823 339,413 334,109 339,413 355,112 339,189 1.18%
NOSH 545,419 544,411 544,125 544,125 544,125 543,811 543,811 0.19%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 10.46% 7.65% 10.69% 9.93% 11.66% 14.67% 22.04% -
ROE 3.72% 1.28% 7.17% 5.26% 4.18% 3.06% 19.76% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 23.13 10.91 42.96 33.39 22.97 14.00 57.37 -45.45%
EPS 2.40 0.80 4.60 3.30 2.70 2.10 12.70 -67.10%
DPS 2.00 0.00 5.50 5.50 4.00 0.00 7.50 -58.60%
NAPS 0.65 0.65 0.64 0.63 0.64 0.67 0.64 1.03%
Adjusted Per Share Value based on latest NOSH - 544,125
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 22.48 10.59 41.69 32.41 22.30 13.58 55.64 -45.37%
EPS 2.35 0.81 4.46 3.22 2.60 1.99 12.26 -66.78%
DPS 1.94 0.00 5.34 5.34 3.88 0.00 7.27 -58.58%
NAPS 0.6319 0.6311 0.6212 0.6115 0.6212 0.6499 0.6208 1.18%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 2.57 1.82 1.90 1.70 1.90 2.10 1.79 -
P/RPS 11.11 16.69 4.42 5.09 8.27 15.00 3.12 133.36%
P/EPS 106.24 218.19 41.38 51.28 70.96 102.28 14.16 283.72%
EY 0.94 0.46 2.42 1.95 1.41 0.98 7.06 -73.95%
DY 0.78 0.00 2.89 3.24 2.11 0.00 4.19 -67.43%
P/NAPS 3.95 2.80 2.97 2.70 2.97 3.13 2.80 25.81%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/07/24 08/05/24 27/02/24 31/10/23 01/08/23 28/04/23 23/02/23 -
Price 2.26 2.20 1.83 1.72 1.90 2.08 2.09 -
P/RPS 9.77 20.17 4.26 5.15 8.27 14.86 3.64 93.25%
P/EPS 93.42 263.75 39.86 51.89 70.96 101.31 16.53 217.61%
EY 1.07 0.38 2.51 1.93 1.41 0.99 6.05 -68.52%
DY 0.88 0.00 3.01 3.20 2.11 0.00 3.59 -60.86%
P/NAPS 3.48 3.38 2.86 2.73 2.97 3.10 3.27 4.24%

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