[DFX] YoY Annualized Quarter Result on 31-Dec-2022 [#2]

Stock
[DFX] DIVFEX BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 372.7%
YoY- -4.77%
Quarter Report
Latest QR
Upcoming QR
DFX's Result
DFX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 CAGR
Revenue 69,754 70,722 15,528 12,810 98,220 89,778 62,692 1.48%
PBT 9,502 7,634 3,568 -4,902 1,644 1,326 6,190 6.08%
Tax -3,012 -1,350 0 -234 -1,140 -402 -2,698 1.52%
NP 6,490 6,284 3,568 -5,136 504 924 3,492 8.91%
-
NP to SH 5,134 3,916 4,112 -5,452 700 927 3,408 5.81%
-
Tax Rate 31.70% 17.68% 0.00% - 69.34% 30.32% 43.59% -
Total Cost 63,264 64,438 11,960 17,946 97,716 88,854 59,200 0.91%
-
Net Worth 3,311,045 2,759,204 2,736,832 4,108,977 5,578,067 10,000,592 45,015 80.83%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 CAGR
Net Worth 3,311,045 2,759,204 2,736,832 4,108,977 5,578,067 10,000,592 45,015 80.83%
NOSH 745,731 745,731 745,731 745,731 745,731 745,731 1,355,877 -7.91%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 CAGR
NP Margin 9.30% 8.89% 22.98% -40.09% 0.51% 1.03% 5.57% -
ROE 0.16% 0.14% 0.15% -0.13% 0.01% 0.01% 7.57% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 CAGR
RPS 9.35 9.48 2.08 1.72 13.17 6.29 4.62 10.20%
EPS 0.68 0.52 0.56 -0.74 0.10 0.06 0.26 14.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.44 3.70 3.67 5.51 7.48 7.01 0.0332 96.37%
Adjusted Per Share Value based on latest NOSH - 745,731
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 CAGR
RPS 9.35 9.48 2.08 1.72 13.17 12.04 8.41 1.47%
EPS 0.68 0.52 0.56 -0.74 0.10 0.12 0.46 5.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.44 3.70 3.67 5.51 7.48 13.4105 0.0604 80.82%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 -
Price 0.125 0.085 0.085 0.15 0.09 0.085 0.03 -
P/RPS 1.34 0.90 4.08 8.73 0.68 1.35 0.65 10.48%
P/EPS 18.16 16.19 15.42 -20.52 95.88 130.81 11.94 5.95%
EY 5.51 6.18 6.49 -4.87 1.04 0.76 8.38 -5.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.02 0.02 0.03 0.01 0.01 0.90 -37.42%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 30/09/16 CAGR
Date 28/02/24 22/02/23 23/02/22 23/02/21 18/02/20 20/02/19 28/11/16 -
Price 0.13 0.09 0.08 0.155 0.085 0.085 0.025 -
P/RPS 1.39 0.95 3.84 9.02 0.65 1.35 0.54 13.91%
P/EPS 18.88 17.14 14.51 -21.20 90.55 130.81 9.95 9.23%
EY 5.30 5.83 6.89 -4.72 1.10 0.76 10.05 -8.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.03 0.02 0.02 0.03 0.01 0.01 0.75 -35.83%

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