[DUFU] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 4.72%
YoY- -9.06%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 177,071 121,836 74,183 304,029 252,834 178,114 86,329 61.36%
PBT 25,282 19,928 14,389 84,546 82,525 61,350 23,742 4.27%
Tax -7,702 -5,727 -3,507 -17,533 -18,532 -13,775 -5,426 26.27%
NP 17,580 14,201 10,882 67,013 63,993 47,575 18,316 -2.69%
-
NP to SH 17,580 14,201 10,882 67,013 63,993 47,575 18,316 -2.69%
-
Tax Rate 30.46% 28.74% 24.37% 20.74% 22.46% 22.45% 22.85% -
Total Cost 159,491 107,635 63,301 237,016 188,841 130,539 68,013 76.41%
-
Net Worth 334,109 339,413 355,112 339,189 339,144 338,643 333,225 0.17%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 29,168 21,213 - 39,748 39,743 26,456 - -
Div Payout % 165.92% 149.38% - 59.32% 62.11% 55.61% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 334,109 339,413 355,112 339,189 339,144 338,643 333,225 0.17%
NOSH 544,125 544,125 543,811 543,811 543,706 542,956 542,836 0.15%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.93% 11.66% 14.67% 22.04% 25.31% 26.71% 21.22% -
ROE 5.26% 4.18% 3.06% 19.76% 18.87% 14.05% 5.50% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 33.39 22.97 14.00 57.37 47.71 33.66 16.32 61.09%
EPS 3.30 2.70 2.10 12.70 12.10 9.00 3.50 -3.84%
DPS 5.50 4.00 0.00 7.50 7.50 5.00 0.00 -
NAPS 0.63 0.64 0.67 0.64 0.64 0.64 0.63 0.00%
Adjusted Per Share Value based on latest NOSH - 543,811
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 32.41 22.30 13.58 55.64 46.27 32.60 15.80 61.37%
EPS 3.22 2.60 1.99 12.26 11.71 8.71 3.35 -2.60%
DPS 5.34 3.88 0.00 7.27 7.27 4.84 0.00 -
NAPS 0.6115 0.6212 0.6499 0.6208 0.6207 0.6198 0.6099 0.17%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.70 1.90 2.10 1.79 2.57 2.81 2.90 -
P/RPS 5.09 8.27 15.00 3.12 5.39 8.35 17.77 -56.51%
P/EPS 51.28 70.96 102.28 14.16 21.28 31.25 83.75 -27.87%
EY 1.95 1.41 0.98 7.06 4.70 3.20 1.19 38.95%
DY 3.24 2.11 0.00 4.19 2.92 1.78 0.00 -
P/NAPS 2.70 2.97 3.13 2.80 4.02 4.39 4.60 -29.87%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 31/10/23 01/08/23 28/04/23 23/02/23 01/11/22 02/08/22 28/04/22 -
Price 1.72 1.90 2.08 2.09 2.41 3.15 2.53 -
P/RPS 5.15 8.27 14.86 3.64 5.05 9.36 15.50 -51.99%
P/EPS 51.89 70.96 101.31 16.53 19.96 35.03 73.06 -20.37%
EY 1.93 1.41 0.99 6.05 5.01 2.85 1.37 25.64%
DY 3.20 2.11 0.00 3.59 3.11 1.59 0.00 -
P/NAPS 2.73 2.97 3.10 3.27 3.77 4.92 4.02 -22.72%

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