[DUFU] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
28-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -1.63%
YoY- 26.75%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 304,029 346,860 363,129 359,565 352,737 344,398 329,362 -5.18%
PBT 84,546 104,958 109,218 91,899 93,969 92,355 83,749 0.63%
Tax -17,533 -22,968 -23,396 -19,416 -20,283 -21,754 -20,592 -10.14%
NP 67,013 81,990 85,822 72,483 73,686 70,601 63,157 4.01%
-
NP to SH 67,013 81,990 85,822 72,483 73,686 70,601 63,207 3.96%
-
Tax Rate 20.74% 21.88% 21.42% 21.13% 21.58% 23.55% 24.59% -
Total Cost 237,016 264,870 277,307 287,082 279,051 273,797 266,205 -7.43%
-
Net Worth 339,189 339,144 338,643 333,225 311,725 289,837 276,328 14.59%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 39,704 39,704 36,996 30,091 30,091 30,091 26,042 32.36%
Div Payout % 59.25% 48.43% 43.11% 41.51% 40.84% 42.62% 41.20% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 339,189 339,144 338,643 333,225 311,725 289,837 276,328 14.59%
NOSH 543,811 543,706 542,956 542,836 542,511 541,000 535,166 1.07%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 22.04% 23.64% 23.63% 20.16% 20.89% 20.50% 19.18% -
ROE 19.76% 24.18% 25.34% 21.75% 23.64% 24.36% 22.87% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 57.37 65.46 68.63 67.98 66.76 65.35 63.17 -6.20%
EPS 12.64 15.47 16.22 13.70 13.95 13.40 12.12 2.83%
DPS 7.50 7.50 7.00 5.75 5.75 5.75 5.00 30.94%
NAPS 0.64 0.64 0.64 0.63 0.59 0.55 0.53 13.35%
Adjusted Per Share Value based on latest NOSH - 542,836
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 55.64 63.48 66.46 65.81 64.56 63.03 60.28 -5.18%
EPS 12.26 15.01 15.71 13.27 13.49 12.92 11.57 3.92%
DPS 7.27 7.27 6.77 5.51 5.51 5.51 4.77 32.33%
NAPS 0.6208 0.6207 0.6198 0.6099 0.5705 0.5305 0.5057 14.60%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.79 2.57 2.81 2.90 4.29 4.22 4.54 -
P/RPS 3.12 3.93 4.09 4.27 6.43 6.46 7.19 -42.59%
P/EPS 14.16 16.61 17.32 21.16 30.76 31.50 37.45 -47.61%
EY 7.06 6.02 5.77 4.73 3.25 3.17 2.67 90.87%
DY 4.19 2.92 2.49 1.98 1.34 1.36 1.10 143.30%
P/NAPS 2.80 4.02 4.39 4.60 7.27 7.67 8.57 -52.46%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 01/11/22 02/08/22 28/04/22 25/02/22 02/11/21 03/08/21 -
Price 2.09 2.41 3.15 2.53 2.85 4.42 4.46 -
P/RPS 3.64 3.68 4.59 3.72 4.27 6.76 7.06 -35.62%
P/EPS 16.53 15.58 19.42 18.46 20.44 32.99 36.79 -41.25%
EY 6.05 6.42 5.15 5.42 4.89 3.03 2.72 70.14%
DY 3.59 3.11 2.22 2.27 2.02 1.30 1.12 116.93%
P/NAPS 3.27 3.77 4.92 4.02 4.83 8.04 8.42 -46.67%

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