[DUFU] YoY Quarter Result on 30-Jun-2020 [#2]

Stock

[DUFU] DUFU TECHNOLOGY CORP. BHD

Announcement Date

04-Aug-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -30.03%

YoY- -5.39%

Quarter Report

DUFU's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Quarter Result
Revenue	47,653	91,785	88,221	73,410	53,315	58,691	40,970	2.54%
YoY %	-48.08%	4.04%	20.18%	37.69%	-9.16%	43.25%	-	-
Horiz. %	116.31%	224.03%	215.33%	179.18%	130.13%	143.25%	100.00%	-
PBT	5,539	37,608	20,289	12,937	13,496	15,181	9,223	-8.14%
YoY %	-85.27%	85.36%	56.83%	-4.14%	-11.10%	64.60%	-	-
Horiz. %	60.06%	407.76%	219.98%	140.27%	146.33%	164.60%	100.00%	-
Tax	-2,220	-8,349	-4,369	-3,124	-3,131	-3,371	-2,347	-0.92%
YoY %	73.41%	-91.10%	-39.85%	0.22%	7.12%	-43.63%	-	-
Horiz. %	94.59%	355.73%	186.15%	133.11%	133.40%	143.63%	100.00%	-
NP	3,319	29,259	15,920	9,813	10,365	11,810	6,876	-11.42%
YoY %	-88.66%	83.79%	62.23%	-5.33%	-12.24%	71.76%	-	-
Horiz. %	48.27%	425.52%	231.53%	142.71%	150.74%	171.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,319	29,259	15,920	9,897	10,461	11,810	6,876	-11.42%
YoY %	-88.66%	83.79%	60.86%	-5.39%	-11.42%	71.76%	-	-
Horiz. %	48.27%	425.52%	231.53%	143.94%	152.14%	171.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.08%	22.20%	21.53%	24.15%	23.20%	22.21%	25.45%	-
YoY %	80.54%	3.11%	-10.85%	4.09%	4.46%	-12.73%	-	-
Horiz. %	157.49%	87.23%	84.60%	94.89%	91.16%	87.27%	100.00%	-
Total Cost	44,334	62,526	72,301	63,597	42,950	46,881	34,094	4.47%
YoY %	-29.10%	-13.52%	13.69%	48.07%	-8.39%	37.51%	-	-
Horiz. %	130.03%	183.39%	212.06%	186.53%	125.98%	137.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	339,413	338,643	276,328	225,551	181,166	139,143	130,118	17.31%
YoY %	0.23%	22.55%	22.51%	24.50%	30.20%	6.94%	-	-
Horiz. %	260.85%	260.26%	212.37%	173.34%	139.23%	106.94%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	21,213	26,456	19,551	15,378	6,204	7,366	5,838	23.97%
YoY %	-19.82%	35.32%	27.14%	147.87%	-15.78%	26.17%	-	-
Horiz. %	363.36%	453.17%	334.89%	263.41%	106.27%	126.17%	100.00%	-
Div Payout %	639.15%	90.42%	122.81%	155.39%	59.31%	62.37%	84.91%	-
YoY %	606.87%	-26.37%	-20.97%	162.00%	-4.91%	-26.55%	-	-
Horiz. %	752.74%	106.49%	144.64%	183.01%	69.85%	73.45%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	339,413	338,643	276,328	225,551	181,166	139,143	130,118	17.31%
YoY %	0.23%	22.55%	22.51%	24.50%	30.20%	6.94%	-	-
Horiz. %	260.85%	260.26%	212.37%	173.34%	139.23%	106.94%	100.00%	-
NOSH	544,125	542,956	535,166	263,205	263,205	175,470	175,470	20.74%
YoY %	0.22%	1.46%	103.33%	0.00%	50.00%	0.00%	-	-
Horiz. %	310.10%	309.43%	304.99%	150.00%	150.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	6.96%	31.88%	18.05%	13.37%	19.44%	20.12%	16.78%	-
YoY %	-78.17%	76.62%	35.00%	-31.22%	-3.38%	19.90%	-	-
Horiz. %	41.48%	189.99%	107.57%	79.68%	115.85%	119.90%	100.00%	-
ROE	0.98%	8.64%	5.76%	4.39%	5.77%	8.49%	5.28%	-
YoY %	-88.66%	50.00%	31.21%	-23.92%	-32.04%	60.80%	-	-
Horiz. %	18.56%	163.64%	109.09%	83.14%	109.28%	160.80%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	8.99	17.35	16.92	28.64	21.48	35.85	24.56	-15.41%
YoY %	-48.18%	2.54%	-40.92%	33.33%	-40.08%	45.97%	-	-
Horiz. %	36.60%	70.64%	68.89%	116.61%	87.46%	145.97%	100.00%	-
EPS	0.60	5.50	3.10	3.90	4.20	7.20	4.10	-27.39%
YoY %	-89.09%	77.42%	-20.51%	-7.14%	-41.67%	75.61%	-	-
Horiz. %	14.63%	134.15%	75.61%	95.12%	102.44%	175.61%	100.00%	-
DPS	4.00	5.00	3.75	6.00	2.50	4.50	3.50	2.24%
YoY %	-20.00%	33.33%	-37.50%	140.00%	-44.44%	28.57%	-	-
Horiz. %	114.29%	142.86%	107.14%	171.43%	71.43%	128.57%	100.00%	-
NAPS	0.64	0.64	0.53	0.88	0.73	0.85	0.78	-3.24%
YoY %	0.00%	20.75%	-39.77%	20.55%	-14.12%	8.97%	-	-
Horiz. %	82.05%	82.05%	67.95%	112.82%	93.59%	108.97%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 263,205
RPS	8.72	16.80	16.15	13.44	9.76	10.74	7.50	2.54%
YoY %	-48.10%	4.02%	20.16%	37.70%	-9.12%	43.20%	-	-
Horiz. %	116.27%	224.00%	215.33%	179.20%	130.13%	143.20%	100.00%	-
EPS	0.61	5.36	2.91	1.81	1.91	2.16	1.26	-11.38%
YoY %	-88.62%	84.19%	60.77%	-5.24%	-11.57%	71.43%	-	-
Horiz. %	48.41%	425.40%	230.95%	143.65%	151.59%	171.43%	100.00%	-
DPS	3.88	4.84	3.58	2.81	1.14	1.35	1.07	23.93%
YoY %	-19.83%	35.20%	27.40%	146.49%	-15.56%	26.17%	-	-
Horiz. %	362.62%	452.34%	334.58%	262.62%	106.54%	126.17%	100.00%	-
NAPS	0.6212	0.6198	0.5057	0.4128	0.3316	0.2547	0.2381	17.32%
YoY %	0.23%	22.56%	22.50%	24.49%	30.19%	6.97%	-	-
Horiz. %	260.90%	260.31%	212.39%	173.37%	139.27%	106.97%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	1.90	2.81	4.54	4.85	1.56	1.00	1.41	-
P/RPS	21.15	16.20	26.83	16.93	7.26	2.79	5.74	24.26%
YoY %	30.56%	-39.62%	58.48%	133.20%	160.22%	-51.39%	-	-
Horiz. %	368.47%	282.23%	467.42%	294.95%	126.48%	48.61%	100.00%	-
P/EPS	303.60	50.82	148.68	125.60	37.01	13.86	34.21	43.86%
YoY %	497.40%	-65.82%	18.38%	239.37%	167.03%	-59.49%	-	-
Horiz. %	887.46%	148.55%	434.61%	367.14%	108.18%	40.51%	100.00%	-
EY	0.33	1.97	0.67	0.80	2.70	7.21	2.92	-30.45%
YoY %	-83.25%	194.03%	-16.25%	-70.37%	-62.55%	146.92%	-	-
Horiz. %	11.30%	67.47%	22.95%	27.40%	92.47%	246.92%	100.00%	-
DY	2.11	1.78	0.83	1.24	1.60	4.50	2.48	-2.65%
YoY %	18.54%	114.46%	-33.06%	-22.50%	-64.44%	81.45%	-	-
Horiz. %	85.08%	71.77%	33.47%	50.00%	64.52%	181.45%	100.00%	-
P/NAPS	2.97	4.39	8.57	5.51	2.14	1.18	1.81	8.60%
YoY %	-32.35%	-48.77%	55.54%	157.48%	81.36%	-34.81%	-	-
Horiz. %	164.09%	242.54%	473.48%	304.42%	118.23%	65.19%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	01/08/23	02/08/22	03/08/21	04/08/20	07/08/19	07/08/18	28/08/17	-
Price	1.90	3.15	4.46	3.72	1.88	1.62	1.48	-
P/RPS	21.15	18.16	26.36	12.99	8.75	4.52	6.03	23.25%
YoY %	16.46%	-31.11%	102.93%	48.46%	93.58%	-25.04%	-	-
Horiz. %	350.75%	301.16%	437.15%	215.42%	145.11%	74.96%	100.00%	-
P/EPS	303.60	56.97	146.06	96.34	44.60	22.45	35.91	42.70%
YoY %	432.91%	-61.00%	51.61%	116.01%	98.66%	-37.48%	-	-
Horiz. %	845.45%	158.65%	406.74%	268.28%	124.20%	62.52%	100.00%	-
EY	0.33	1.76	0.68	1.04	2.24	4.45	2.79	-29.92%
YoY %	-81.25%	158.82%	-34.62%	-53.57%	-49.66%	59.50%	-	-
Horiz. %	11.83%	63.08%	24.37%	37.28%	80.29%	159.50%	100.00%	-
DY	2.11	1.59	0.84	1.61	1.33	2.78	2.36	-1.84%
YoY %	32.70%	89.29%	-47.83%	21.05%	-52.16%	17.80%	-	-
Horiz. %	89.41%	67.37%	35.59%	68.22%	56.36%	117.80%	100.00%	-
P/NAPS	2.97	4.92	8.42	4.23	2.58	1.91	1.90	7.72%
YoY %	-39.63%	-41.57%	99.05%	63.95%	35.08%	0.53%	-	-
Horiz. %	156.32%	258.95%	443.16%	222.63%	135.79%	100.53%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos