[DUFU] QoQ TTM Result on 31-Dec-2019 [#4]

Stock

[DUFU] DUFU TECHNOLOGY CORP. BHD

Announcement Date

26-Feb-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

31-Dec-2019 [#4]

Profit Trend

QoQ- 0.34%

YoY- -14.14%

Quarter Report

DUFU's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
TTM Result
Revenue	291,135	282,814	262,719	249,122	233,402	232,665	238,041	14.32%
YoY %	2.94%	7.65%	5.46%	6.74%	0.32%	-2.26%	-	-
Horiz. %	122.30%	118.81%	110.37%	104.66%	98.05%	97.74%	100.00%	-
PBT	66,085	66,090	66,649	53,766	54,562	61,557	63,242	2.96%
YoY %	-0.01%	-0.84%	23.96%	-1.46%	-11.36%	-2.66%	-	-
Horiz. %	104.50%	104.50%	105.39%	85.02%	86.27%	97.34%	100.00%	-
Tax	-14,444	-12,546	-12,553	-9,662	-10,501	-12,893	-13,133	6.53%
YoY %	-15.13%	0.06%	-29.92%	7.99%	18.55%	1.83%	-	-
Horiz. %	109.98%	95.53%	95.58%	73.57%	79.96%	98.17%	100.00%	-
NP	51,641	53,544	54,096	44,104	44,061	48,664	50,109	2.02%
YoY %	-3.55%	-1.02%	22.66%	0.10%	-9.46%	-2.88%	-	-
Horiz. %	103.06%	106.86%	107.96%	88.02%	87.93%	97.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,004	53,927	54,491	44,521	44,372	48,917	50,266	2.28%
YoY %	-3.57%	-1.04%	22.39%	0.34%	-9.29%	-2.68%	-	-
Horiz. %	103.46%	107.28%	108.41%	88.57%	88.27%	97.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.86%	18.98%	18.83%	17.97%	19.25%	20.94%	20.77%	-
YoY %	15.17%	0.80%	4.79%	-6.65%	-8.07%	0.82%	-	-
Horiz. %	105.25%	91.38%	90.66%	86.52%	92.68%	100.82%	100.00%	-
Total Cost	239,494	229,270	208,623	205,018	189,341	184,001	187,932	17.49%
YoY %	4.46%	9.90%	1.76%	8.28%	2.90%	-2.09%	-	-
Horiz. %	127.44%	122.00%	111.01%	109.09%	100.75%	97.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	238,849	225,551	233,241	215,299	197,357	181,166	178,195	21.50%
YoY %	5.90%	-3.30%	8.33%	9.09%	8.94%	1.67%	-	-
Horiz. %	134.04%	126.58%	130.89%	120.82%	110.75%	101.67%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	21,869	20,504	11,330	11,330	11,330	10,272	11,434	53.90%
YoY %	6.66%	80.97%	0.00%	0.00%	10.30%	-10.16%	-	-
Horiz. %	191.26%	179.32%	99.09%	99.09%	99.09%	89.84%	100.00%	-
Div Payout %	42.05%	38.02%	20.79%	25.45%	25.54%	21.00%	22.75%	-
YoY %	10.60%	82.88%	-18.31%	-0.35%	21.62%	-7.69%	-	-
Horiz. %	184.84%	167.12%	91.38%	111.87%	112.26%	92.31%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	238,849	225,551	233,241	215,299	197,357	181,166	178,195	21.50%
YoY %	5.90%	-3.30%	8.33%	9.09%	8.94%	1.67%	-	-
Horiz. %	134.04%	126.58%	130.89%	120.82%	110.75%	101.67%	100.00%	-
NOSH	534,944	263,205	263,205	263,205	263,205	263,205	263,205	60.24%
YoY %	103.24%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	203.24%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	17.74%	18.93%	20.59%	17.70%	18.88%	20.92%	21.05%	-
YoY %	-6.29%	-8.06%	16.33%	-6.25%	-9.75%	-0.62%	-	-
Horiz. %	84.28%	89.93%	97.81%	84.09%	89.69%	99.38%	100.00%	-
ROE	21.77%	23.91%	23.36%	20.68%	22.48%	27.00%	28.21%	-
YoY %	-8.95%	2.35%	12.96%	-8.01%	-16.74%	-4.29%	-	-
Horiz. %	77.17%	84.76%	82.81%	73.31%	79.69%	95.71%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	56.07	110.34	102.50	97.20	91.06	93.75	97.52	-30.78%
YoY %	-49.18%	7.65%	5.45%	6.74%	-2.87%	-3.87%	-	-
Horiz. %	57.50%	113.15%	105.11%	99.67%	93.38%	96.13%	100.00%	-
EPS	10.02	21.04	21.26	17.37	17.31	19.71	20.59	-38.04%
YoY %	-52.38%	-1.03%	22.39%	0.35%	-12.18%	-4.27%	-	-
Horiz. %	48.66%	102.19%	103.25%	84.36%	84.07%	95.73%	100.00%	-
DPS	4.21	8.00	4.42	4.42	4.42	4.14	4.68	-6.79%
YoY %	-47.38%	81.00%	0.00%	0.00%	6.76%	-11.54%	-	-
Horiz. %	89.96%	170.94%	94.44%	94.44%	94.44%	88.46%	100.00%	-
NAPS	0.46	0.88	0.91	0.84	0.77	0.73	0.73	-26.43%
YoY %	-47.73%	-3.30%	8.33%	9.09%	5.48%	0.00%	-	-
Horiz. %	63.01%	120.55%	124.66%	115.07%	105.48%	100.00%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 263,205
RPS	53.28	51.76	48.08	45.59	42.72	42.58	43.57	14.31%
YoY %	2.94%	7.65%	5.46%	6.72%	0.33%	-2.27%	-	-
Horiz. %	122.29%	118.80%	110.35%	104.64%	98.05%	97.73%	100.00%	-
EPS	9.52	9.87	9.97	8.15	8.12	8.95	9.20	2.29%
YoY %	-3.55%	-1.00%	22.33%	0.37%	-9.27%	-2.72%	-	-
Horiz. %	103.48%	107.28%	108.37%	88.59%	88.26%	97.28%	100.00%	-
DPS	4.00	3.75	2.07	2.07	2.07	1.88	2.09	53.96%
YoY %	6.67%	81.16%	0.00%	0.00%	10.11%	-10.05%	-	-
Horiz. %	191.39%	179.43%	99.04%	99.04%	99.04%	89.95%	100.00%	-
NAPS	0.4371	0.4128	0.4269	0.394	0.3612	0.3316	0.3261	21.50%
YoY %	5.89%	-3.30%	8.35%	9.08%	8.93%	1.69%	-	-
Horiz. %	134.04%	126.59%	130.91%	120.82%	110.76%	101.69%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	3.27	4.85	3.29	3.24	2.72	1.56	1.69	-
P/RPS	5.83	4.40	3.21	3.33	2.99	1.66	1.73	124.27%
YoY %	32.50%	37.07%	-3.60%	11.37%	80.12%	-4.05%	-	-
Horiz. %	336.99%	254.34%	185.55%	192.49%	172.83%	95.95%	100.00%	-
P/EPS	32.65	23.05	15.48	18.65	15.71	7.91	8.21	150.38%
YoY %	41.65%	48.90%	-17.00%	18.71%	98.61%	-3.65%	-	-
Horiz. %	397.69%	280.76%	188.55%	227.16%	191.35%	96.35%	100.00%	-
EY	3.06	4.34	6.46	5.36	6.36	12.64	12.18	-60.08%
YoY %	-29.49%	-32.82%	20.52%	-15.72%	-49.68%	3.78%	-	-
Horiz. %	25.12%	35.63%	53.04%	44.01%	52.22%	103.78%	100.00%	-
DY	1.29	1.65	1.34	1.36	1.63	2.65	2.77	-39.83%
YoY %	-21.82%	23.13%	-1.47%	-16.56%	-38.49%	-4.33%	-	-
Horiz. %	46.57%	59.57%	48.38%	49.10%	58.84%	95.67%	100.00%	-
P/NAPS	7.11	5.51	3.62	3.86	3.53	2.14	2.32	110.55%
YoY %	29.04%	52.21%	-6.22%	9.35%	64.95%	-7.76%	-	-
Horiz. %	306.47%	237.50%	156.03%	166.38%	152.16%	92.24%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	02/11/20	04/08/20	05/05/20	26/02/20	05/11/19	07/08/19	07/05/19	-
Price	3.20	3.72	4.02	4.76	2.83	1.88	1.70	-
P/RPS	5.71	3.37	3.92	4.90	3.11	2.01	1.74	120.35%
YoY %	69.44%	-14.03%	-20.00%	57.56%	54.73%	15.52%	-	-
Horiz. %	328.16%	193.68%	225.29%	281.61%	178.74%	115.52%	100.00%	-
P/EPS	31.95	17.68	18.91	27.40	16.35	9.54	8.26	145.80%
YoY %	80.71%	-6.50%	-30.99%	67.58%	71.38%	15.50%	-	-
Horiz. %	386.80%	214.04%	228.93%	331.72%	197.94%	115.50%	100.00%	-
EY	3.13	5.66	5.29	3.65	6.12	10.48	12.11	-59.32%
YoY %	-44.70%	6.99%	44.93%	-40.36%	-41.60%	-13.46%	-	-
Horiz. %	25.85%	46.74%	43.68%	30.14%	50.54%	86.54%	100.00%	-
DY	1.32	2.15	1.10	0.93	1.56	2.20	2.76	-38.76%
YoY %	-38.60%	95.45%	18.28%	-40.38%	-29.09%	-20.29%	-	-
Horiz. %	47.83%	77.90%	39.86%	33.70%	56.52%	79.71%	100.00%	-
P/NAPS	6.96	4.23	4.42	5.67	3.68	2.58	2.33	106.99%
YoY %	64.54%	-4.30%	-22.05%	54.08%	42.64%	10.73%	-	-
Horiz. %	298.71%	181.55%	189.70%	243.35%	157.94%	110.73%	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