[DUFU] YoY Cumulative 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- -62.33%
YoY- 38.0%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 57,856 74,183 86,329 79,501 62,948 49,351 52,761 1.54%
PBT 6,853 14,389 23,742 25,812 18,690 5,807 7,631 -1.77%
Tax -2,428 -3,507 -5,426 -6,293 -4,652 -1,761 -1,868 4.46%
NP 4,425 10,882 18,316 19,519 14,038 4,046 5,763 -4.30%
-
NP to SH 4,425 10,882 18,316 19,519 14,144 4,174 5,763 -4.30%
-
Tax Rate 35.43% 24.37% 22.85% 24.38% 24.89% 30.33% 24.48% -
Total Cost 53,431 63,301 68,013 59,982 48,910 45,305 46,998 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 1.28% 3.06% 5.50% 7.06% 6.06% 2.34% 4.26% -
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 10.91 14.00 16.32 15.25 24.56 20.22 31.95 -16.38%
EPS 0.80 2.10 3.50 3.70 5.50 1.70 3.50 -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 10.59 13.58 15.80 14.55 11.52 9.03 9.66 1.54%
EPS 0.81 1.99 3.35 3.57 2.59 0.76 1.05 -4.22%
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 16.69 15.00 17.77 24.92 13.40 8.36 3.35 30.65%
P/EPS 218.19 102.28 83.75 101.50 59.62 98.83 30.66 38.64%
EY 0.46 0.98 1.19 0.99 1.68 1.01 3.26 -27.82%
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 20.17 14.86 15.50 28.13 16.37 8.41 3.54 33.60%
P/EPS 263.75 101.31 73.06 114.59 72.85 99.42 32.38 41.80%
EY 0.38 0.99 1.37 0.87 1.37 1.01 3.09 -29.45%
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