[DUFU] YoY Annualized 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- 50.69%
YoY- 38.0%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 231,424 296,732 345,316 318,004 251,792 197,404 211,044 1.54%
PBT 27,412 57,556 94,968 103,248 74,760 23,228 30,524 -1.77%
Tax -9,712 -14,028 -21,704 -25,172 -18,608 -7,044 -7,472 4.46%
NP 17,700 43,528 73,264 78,076 56,152 16,184 23,052 -4.30%
-
NP to SH 17,700 43,528 73,264 78,076 56,576 16,696 23,052 -4.30%
-
Tax Rate 35.43% 24.37% 22.85% 24.38% 24.89% 30.33% 24.48% -
Total Cost 213,724 253,204 272,052 239,928 195,640 181,220 187,992 2.15%
-
Net Worth 344,823 355,112 333,225 276,328 233,241 178,195 135,398 16.84%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 344,823 355,112 333,225 276,328 233,241 178,195 135,398 16.84%
NOSH 544,411 543,811 542,836 535,166 263,205 263,205 175,470 20.74%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.65% 14.67% 21.22% 24.55% 22.30% 8.20% 10.92% -
ROE 5.13% 12.26% 21.99% 28.25% 24.26% 9.37% 17.03% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 43.62 55.99 65.29 60.99 98.24 80.87 127.81 -16.39%
EPS 3.20 8.40 14.00 14.80 22.00 6.80 14.00 -21.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.67 0.63 0.53 0.91 0.73 0.82 -3.79%
Adjusted Per Share Value based on latest NOSH - 535,166
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 42.36 54.31 63.20 58.20 46.08 36.13 38.63 1.54%
EPS 3.24 7.97 13.41 14.29 10.35 3.06 4.22 -4.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6311 0.6499 0.6099 0.5057 0.4269 0.3261 0.2478 16.84%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.82 2.10 2.90 3.80 3.29 1.69 1.07 -
P/RPS 4.17 3.75 4.44 6.23 3.35 2.09 0.84 30.57%
P/EPS 54.55 25.57 20.94 25.38 14.90 24.71 7.66 38.66%
EY 1.83 3.91 4.78 3.94 6.71 4.05 13.05 -27.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 3.13 4.60 7.17 3.62 2.32 1.30 13.62%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 08/05/24 28/04/23 28/04/22 05/05/21 05/05/20 07/05/19 22/05/18 -
Price 2.20 2.08 2.53 4.29 4.02 1.70 1.13 -
P/RPS 5.04 3.72 3.88 7.03 4.09 2.10 0.88 33.72%
P/EPS 65.94 25.33 18.27 28.65 18.21 24.85 8.09 41.81%
EY 1.52 3.95 5.47 3.49 5.49 4.02 12.35 -29.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.38 3.10 4.02 8.09 4.42 2.33 1.38 16.08%

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