[DUFU] QoQ TTM Result on 30-Sep-2019 [#3]

Stock

[DUFU] DUFU TECHNOLOGY CORP. BHD

Announcement Date

05-Nov-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Sep-2019 [#3]

Profit Trend

QoQ- -9.29%

YoY- 2.41%

Quarter Report

DUFU's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
TTM Result
Revenue	282,814	262,719	249,122	233,402	232,665	238,041	241,451	11.12%
YoY %	7.65%	5.46%	6.74%	0.32%	-2.26%	-1.41%	-	-
Horiz. %	117.13%	108.81%	103.18%	96.67%	96.36%	98.59%	100.00%	-
PBT	66,090	66,649	53,766	54,562	61,557	63,242	65,066	1.04%
YoY %	-0.84%	23.96%	-1.46%	-11.36%	-2.66%	-2.80%	-	-
Horiz. %	101.57%	102.43%	82.63%	83.86%	94.61%	97.20%	100.00%	-
Tax	-12,546	-12,553	-9,662	-10,501	-12,893	-13,133	-13,240	-3.52%
YoY %	0.06%	-29.92%	7.99%	18.55%	1.83%	0.81%	-	-
Horiz. %	94.76%	94.81%	72.98%	79.31%	97.38%	99.19%	100.00%	-
NP	53,544	54,096	44,104	44,061	48,664	50,109	51,826	2.19%
YoY %	-1.02%	22.66%	0.10%	-9.46%	-2.88%	-3.31%	-	-
Horiz. %	103.31%	104.38%	85.10%	85.02%	93.90%	96.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,927	54,491	44,521	44,372	48,917	50,266	51,855	2.64%
YoY %	-1.04%	22.39%	0.34%	-9.29%	-2.68%	-3.06%	-	-
Horiz. %	104.00%	105.08%	85.86%	85.57%	94.33%	96.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.98%	18.83%	17.97%	19.25%	20.94%	20.77%	20.35%	-
YoY %	0.80%	4.79%	-6.65%	-8.07%	0.82%	2.06%	-	-
Horiz. %	93.27%	92.53%	88.30%	94.59%	102.90%	102.06%	100.00%	-
Total Cost	229,270	208,623	205,018	189,341	184,001	187,932	189,625	13.50%
YoY %	9.90%	1.76%	8.28%	2.90%	-2.09%	-0.89%	-	-
Horiz. %	120.91%	110.02%	108.12%	99.85%	97.03%	99.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	225,551	233,241	215,299	197,357	181,166	178,195	178,337	16.96%
YoY %	-3.30%	8.33%	9.09%	8.94%	1.67%	-0.08%	-	-
Horiz. %	126.47%	130.79%	120.73%	110.67%	101.59%	99.92%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	20,504	11,330	11,330	11,330	10,272	11,434	11,434	47.65%
YoY %	80.97%	0.00%	0.00%	10.30%	-10.16%	0.00%	-	-
Horiz. %	179.32%	99.09%	99.09%	99.09%	89.84%	100.00%	100.00%	-
Div Payout %	38.02%	20.79%	25.45%	25.54%	21.00%	22.75%	22.05%	-
YoY %	82.88%	-18.31%	-0.35%	21.62%	-7.69%	3.17%	-	-
Horiz. %	172.43%	94.29%	115.42%	115.83%	95.24%	103.17%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	225,551	233,241	215,299	197,357	181,166	178,195	178,337	16.96%
YoY %	-3.30%	8.33%	9.09%	8.94%	1.67%	-0.08%	-	-
Horiz. %	126.47%	130.79%	120.73%	110.67%	101.59%	99.92%	100.00%	-
NOSH	263,205	263,205	263,205	263,205	263,205	263,205	263,205	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	18.93%	20.59%	17.70%	18.88%	20.92%	21.05%	21.46%	-
YoY %	-8.06%	16.33%	-6.25%	-9.75%	-0.62%	-1.91%	-	-
Horiz. %	88.21%	95.95%	82.48%	87.98%	97.48%	98.09%	100.00%	-
ROE	23.91%	23.36%	20.68%	22.48%	27.00%	28.21%	29.08%	-
YoY %	2.35%	12.96%	-8.01%	-16.74%	-4.29%	-2.99%	-	-
Horiz. %	82.22%	80.33%	71.11%	77.30%	92.85%	97.01%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	110.34	102.50	97.20	91.06	93.75	97.52	96.13	9.63%
YoY %	7.65%	5.45%	6.74%	-2.87%	-3.87%	1.45%	-	-
Horiz. %	114.78%	106.63%	101.11%	94.73%	97.52%	101.45%	100.00%	-
EPS	21.04	21.26	17.37	17.31	19.71	20.59	20.64	1.28%
YoY %	-1.03%	22.39%	0.35%	-12.18%	-4.27%	-0.24%	-	-
Horiz. %	101.94%	103.00%	84.16%	83.87%	95.49%	99.76%	100.00%	-
DPS	8.00	4.42	4.42	4.42	4.14	4.68	4.55	45.72%
YoY %	81.00%	0.00%	0.00%	6.76%	-11.54%	2.86%	-	-
Horiz. %	175.82%	97.14%	97.14%	97.14%	90.99%	102.86%	100.00%	-
NAPS	0.88	0.91	0.84	0.77	0.73	0.73	0.71	15.40%
YoY %	-3.30%	8.33%	9.09%	5.48%	0.00%	2.82%	-	-
Horiz. %	123.94%	128.17%	118.31%	108.45%	102.82%	102.82%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 263,205
RPS	51.76	48.08	45.59	42.72	42.58	43.57	44.19	11.12%
YoY %	7.65%	5.46%	6.72%	0.33%	-2.27%	-1.40%	-	-
Horiz. %	117.13%	108.80%	103.17%	96.67%	96.36%	98.60%	100.00%	-
EPS	9.87	9.97	8.15	8.12	8.95	9.20	9.49	2.65%
YoY %	-1.00%	22.33%	0.37%	-9.27%	-2.72%	-3.06%	-	-
Horiz. %	104.00%	105.06%	85.88%	85.56%	94.31%	96.94%	100.00%	-
DPS	3.75	2.07	2.07	2.07	1.88	2.09	2.09	47.71%
YoY %	81.16%	0.00%	0.00%	10.11%	-10.05%	0.00%	-	-
Horiz. %	179.43%	99.04%	99.04%	99.04%	89.95%	100.00%	100.00%	-
NAPS	0.4128	0.4269	0.394	0.3612	0.3316	0.3261	0.3264	16.96%
YoY %	-3.30%	8.35%	9.08%	8.93%	1.69%	-0.09%	-	-
Horiz. %	126.47%	130.79%	120.71%	110.66%	101.59%	99.91%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	4.85	3.29	3.24	2.72	1.56	1.69	2.06	-
P/RPS	4.40	3.21	3.33	2.99	1.66	1.73	2.14	61.76%
YoY %	37.07%	-3.60%	11.37%	80.12%	-4.05%	-19.16%	-	-
Horiz. %	205.61%	150.00%	155.61%	139.72%	77.57%	80.84%	100.00%	-
P/EPS	23.05	15.48	18.65	15.71	7.91	8.21	9.98	74.81%
YoY %	48.90%	-17.00%	18.71%	98.61%	-3.65%	-17.74%	-	-
Horiz. %	230.96%	155.11%	186.87%	157.41%	79.26%	82.26%	100.00%	-
EY	4.34	6.46	5.36	6.36	12.64	12.18	10.02	-42.78%
YoY %	-32.82%	20.52%	-15.72%	-49.68%	3.78%	21.56%	-	-
Horiz. %	43.31%	64.47%	53.49%	63.47%	126.15%	121.56%	100.00%	-
DY	1.65	1.34	1.36	1.63	2.65	2.77	2.21	-17.71%
YoY %	23.13%	-1.47%	-16.56%	-38.49%	-4.33%	25.34%	-	-
Horiz. %	74.66%	60.63%	61.54%	73.76%	119.91%	125.34%	100.00%	-
P/NAPS	5.51	3.62	3.86	3.53	2.14	2.32	2.90	53.46%
YoY %	52.21%	-6.22%	9.35%	64.95%	-7.76%	-20.00%	-	-
Horiz. %	190.00%	124.83%	133.10%	121.72%	73.79%	80.00%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	04/08/20	05/05/20	26/02/20	05/11/19	07/08/19	07/05/19	26/02/19	-
Price	3.72	4.02	4.76	2.83	1.88	1.70	1.63	-
P/RPS	3.37	3.92	4.90	3.11	2.01	1.74	1.70	57.87%
YoY %	-14.03%	-20.00%	57.56%	54.73%	15.52%	2.35%	-	-
Horiz. %	198.24%	230.59%	288.24%	182.94%	118.24%	102.35%	100.00%	-
P/EPS	17.68	18.91	27.40	16.35	9.54	8.26	7.90	71.17%
YoY %	-6.50%	-30.99%	67.58%	71.38%	15.50%	4.56%	-	-
Horiz. %	223.80%	239.37%	346.84%	206.96%	120.76%	104.56%	100.00%	-
EY	5.66	5.29	3.65	6.12	10.48	12.11	12.67	-41.59%
YoY %	6.99%	44.93%	-40.36%	-41.60%	-13.46%	-4.42%	-	-
Horiz. %	44.67%	41.75%	28.81%	48.30%	82.72%	95.58%	100.00%	-
DY	2.15	1.10	0.93	1.56	2.20	2.76	2.79	-15.95%
YoY %	95.45%	18.28%	-40.38%	-29.09%	-20.29%	-1.08%	-	-
Horiz. %	77.06%	39.43%	33.33%	55.91%	78.85%	98.92%	100.00%	-
P/NAPS	4.23	4.42	5.67	3.68	2.58	2.33	2.30	50.16%
YoY %	-4.30%	-22.05%	54.08%	42.64%	10.73%	1.30%	-	-
Horiz. %	183.91%	192.17%	246.52%	160.00%	112.17%	101.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos