[DUFU] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
05-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -62.33%
YoY- 38.0%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 352,737 258,711 167,722 79,501 297,999 212,312 136,358 88.11%
PBT 93,969 71,536 46,101 25,812 69,276 48,457 31,627 106.26%
Tax -20,283 -15,847 -10,662 -6,293 -17,705 -11,798 -7,776 89.15%
NP 73,686 55,689 35,439 19,519 51,571 36,659 23,851 111.68%
-
NP to SH 73,686 55,689 35,439 19,519 51,811 36,899 24,041 110.57%
-
Tax Rate 21.58% 22.15% 23.13% 24.38% 25.56% 24.35% 24.59% -
Total Cost 279,051 203,022 132,283 59,982 246,428 175,653 112,507 82.92%
-
Net Worth 311,725 289,837 276,328 276,328 255,473 238,849 225,551 24.00%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 30,380 30,301 19,551 - 22,158 37,644 15,378 57.24%
Div Payout % 41.23% 54.41% 55.17% - 42.77% 102.02% 63.97% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 311,725 289,837 276,328 276,328 255,473 238,849 225,551 24.00%
NOSH 542,511 541,000 535,166 535,166 535,166 534,944 263,205 61.74%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 20.89% 21.53% 21.13% 24.55% 17.31% 17.27% 17.49% -
ROE 23.64% 19.21% 12.82% 7.06% 20.28% 15.45% 10.66% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 66.76 49.09 32.17 15.25 57.16 40.89 53.20 16.29%
EPS 14.00 10.60 6.80 3.70 10.00 7.20 9.40 30.32%
DPS 5.75 5.75 3.75 0.00 4.25 7.25 6.00 -2.78%
NAPS 0.59 0.55 0.53 0.53 0.49 0.46 0.88 -23.34%
Adjusted Per Share Value based on latest NOSH - 535,166
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 64.56 47.35 30.70 14.55 54.54 38.86 24.96 88.10%
EPS 13.49 10.19 6.49 3.57 9.48 6.75 4.40 110.61%
DPS 5.56 5.55 3.58 0.00 4.06 6.89 2.81 57.41%
NAPS 0.5705 0.5305 0.5057 0.5057 0.4676 0.4371 0.4128 23.99%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 4.29 4.22 4.54 3.80 3.26 3.27 4.85 -
P/RPS 6.43 8.60 14.11 24.92 5.70 8.00 9.12 -20.73%
P/EPS 30.76 39.93 66.79 101.50 32.81 46.02 51.71 -29.20%
EY 3.25 2.50 1.50 0.99 3.05 2.17 1.93 41.40%
DY 1.34 1.36 0.83 0.00 1.30 2.22 1.24 5.29%
P/NAPS 7.27 7.67 8.57 7.17 6.65 7.11 5.51 20.23%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 02/11/21 03/08/21 05/05/21 26/02/21 02/11/20 04/08/20 -
Price 2.85 4.42 4.46 4.29 4.05 3.20 3.72 -
P/RPS 4.27 9.00 13.86 28.13 7.09 7.83 6.99 -27.94%
P/EPS 20.44 41.83 65.61 114.59 40.76 45.03 39.66 -35.64%
EY 4.89 2.39 1.52 0.87 2.45 2.22 2.52 55.38%
DY 2.02 1.30 0.84 0.00 1.05 2.27 1.61 16.27%
P/NAPS 4.83 8.04 8.42 8.09 8.27 6.96 4.23 9.21%

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