[DUFU] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
05-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -68.23%
YoY- 238.86%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 74,183 86,329 79,501 62,948 49,351 52,761 46,391 8.13%
PBT 14,389 23,742 25,812 18,690 5,807 7,631 8,216 9.78%
Tax -3,507 -5,426 -6,293 -4,652 -1,761 -1,868 -1,901 10.74%
NP 10,882 18,316 19,519 14,038 4,046 5,763 6,315 9.48%
-
NP to SH 10,882 18,316 19,519 14,144 4,174 5,763 6,315 9.48%
-
Tax Rate 24.37% 22.85% 24.38% 24.89% 30.33% 24.48% 23.14% -
Total Cost 63,301 68,013 59,982 48,910 45,305 46,998 40,076 7.91%
-
Net Worth 355,112 333,225 276,328 233,241 178,195 135,398 130,118 18.20%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 355,112 333,225 276,328 233,241 178,195 135,398 130,118 18.20%
NOSH 543,811 542,836 535,166 263,205 263,205 175,470 175,470 20.73%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 14.67% 21.22% 24.55% 22.30% 8.20% 10.92% 13.61% -
ROE 3.06% 5.50% 7.06% 6.06% 2.34% 4.26% 4.85% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 14.00 16.32 15.25 24.56 20.22 31.95 27.81 -10.80%
EPS 2.10 3.50 3.70 5.50 1.70 3.50 3.80 -9.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.63 0.53 0.91 0.73 0.82 0.78 -2.50%
Adjusted Per Share Value based on latest NOSH - 263,205
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 13.58 15.80 14.55 11.52 9.03 9.66 8.49 8.13%
EPS 1.99 3.35 3.57 2.59 0.76 1.05 1.16 9.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6499 0.6099 0.5057 0.4269 0.3261 0.2478 0.2381 18.20%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.10 2.90 3.80 3.29 1.69 1.07 1.10 -
P/RPS 15.00 17.77 24.92 13.40 8.36 3.35 3.96 24.84%
P/EPS 102.28 83.75 101.50 59.62 98.83 30.66 29.06 23.32%
EY 0.98 1.19 0.99 1.68 1.01 3.26 3.44 -18.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 4.60 7.17 3.62 2.32 1.30 1.41 14.20%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 28/04/23 28/04/22 05/05/21 05/05/20 07/05/19 22/05/18 24/05/17 -
Price 2.08 2.53 4.29 4.02 1.70 1.13 1.56 -
P/RPS 14.86 15.50 28.13 16.37 8.41 3.54 5.61 17.61%
P/EPS 101.31 73.06 114.59 72.85 99.42 32.38 41.21 16.16%
EY 0.99 1.37 0.87 1.37 1.01 3.09 2.43 -13.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 4.02 8.09 4.42 2.33 1.38 2.00 7.57%

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