[DUFU] YoY Quarter Result on 30-Jun-2022 [#2]

Stock

[DUFU] DUFU TECHNOLOGY CORP. BHD

Announcement Date

02-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- 59.75%

YoY- 83.79%

Quarter Report

DUFU's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Quarter Result
Revenue	64,991	47,653	91,785	88,221	73,410	53,315	58,691	1.71%
YoY %	36.38%	-48.08%	4.04%	20.18%	37.69%	-9.16%	-	-
Horiz. %	110.73%	81.19%	156.39%	150.31%	125.08%	90.84%	100.00%	-
PBT	11,554	5,539	37,608	20,289	12,937	13,496	15,181	-4.44%
YoY %	108.59%	-85.27%	85.36%	56.83%	-4.14%	-11.10%	-	-
Horiz. %	76.11%	36.49%	247.73%	133.65%	85.22%	88.90%	100.00%	-
Tax	-3,130	-2,220	-8,349	-4,369	-3,124	-3,131	-3,371	-1.22%
YoY %	-40.99%	73.41%	-91.10%	-39.85%	0.22%	7.12%	-	-
Horiz. %	92.85%	65.86%	247.67%	129.61%	92.67%	92.88%	100.00%	-
NP	8,424	3,319	29,259	15,920	9,813	10,365	11,810	-5.47%
YoY %	153.81%	-88.66%	83.79%	62.23%	-5.33%	-12.24%	-	-
Horiz. %	71.33%	28.10%	247.75%	134.80%	83.09%	87.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,424	3,319	29,259	15,920	9,897	10,461	11,810	-5.47%
YoY %	153.81%	-88.66%	83.79%	60.86%	-5.39%	-11.42%	-	-
Horiz. %	71.33%	28.10%	247.75%	134.80%	83.80%	88.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.09%	40.08%	22.20%	21.53%	24.15%	23.20%	22.21%	-
YoY %	-32.41%	80.54%	3.11%	-10.85%	4.09%	4.46%	-	-
Horiz. %	121.97%	180.46%	99.95%	96.94%	108.73%	104.46%	100.00%	-
Total Cost	56,567	44,334	62,526	72,301	63,597	42,950	46,881	3.17%
YoY %	27.59%	-29.10%	-13.52%	13.69%	48.07%	-8.39%	-	-
Horiz. %	120.66%	94.57%	133.37%	154.22%	135.66%	91.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	345,245	339,413	338,643	276,328	225,551	181,166	139,143	16.33%
YoY %	1.72%	0.23%	22.55%	22.51%	24.50%	30.20%	-	-
Horiz. %	248.12%	243.93%	243.38%	198.59%	162.10%	130.20%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	10,622	21,213	26,456	19,551	15,378	6,204	7,366	6.28%
YoY %	-49.93%	-19.82%	35.32%	27.14%	147.87%	-15.78%	-	-
Horiz. %	144.20%	287.99%	359.16%	265.42%	208.77%	84.22%	100.00%	-
Div Payout %	126.10%	639.15%	90.42%	122.81%	155.39%	59.31%	62.37%	-
YoY %	-80.27%	606.87%	-26.37%	-20.97%	162.00%	-4.91%	-	-
Horiz. %	202.18%	1,024.77%	144.97%	196.91%	249.14%	95.09%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	345,245	339,413	338,643	276,328	225,551	181,166	139,143	16.33%
YoY %	1.72%	0.23%	22.55%	22.51%	24.50%	30.20%	-	-
Horiz. %	248.12%	243.93%	243.38%	198.59%	162.10%	130.20%	100.00%	-
NOSH	545,419	544,125	542,956	535,166	263,205	263,205	175,470	20.78%
YoY %	0.24%	0.22%	1.46%	103.33%	0.00%	50.00%	-	-
Horiz. %	310.83%	310.10%	309.43%	304.99%	150.00%	150.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	12.96%	6.96%	31.88%	18.05%	13.37%	19.44%	20.12%	-
YoY %	86.21%	-78.17%	76.62%	35.00%	-31.22%	-3.38%	-	-
Horiz. %	64.41%	34.59%	158.45%	89.71%	66.45%	96.62%	100.00%	-
ROE	2.44%	0.98%	8.64%	5.76%	4.39%	5.77%	8.49%	-
YoY %	148.98%	-88.66%	50.00%	31.21%	-23.92%	-32.04%	-	-
Horiz. %	28.74%	11.54%	101.77%	67.84%	51.71%	67.96%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	12.24	8.99	17.35	16.92	28.64	21.48	35.85	-16.38%
YoY %	36.15%	-48.18%	2.54%	-40.92%	33.33%	-40.08%	-	-
Horiz. %	34.14%	25.08%	48.40%	47.20%	79.89%	59.92%	100.00%	-
EPS	1.60	0.60	5.50	3.10	3.90	4.20	7.20	-22.15%
YoY %	166.67%	-89.09%	77.42%	-20.51%	-7.14%	-41.67%	-	-
Horiz. %	22.22%	8.33%	76.39%	43.06%	54.17%	58.33%	100.00%	-
DPS	2.00	4.00	5.00	3.75	6.00	2.50	4.50	-12.63%
YoY %	-50.00%	-20.00%	33.33%	-37.50%	140.00%	-44.44%	-	-
Horiz. %	44.44%	88.89%	111.11%	83.33%	133.33%	55.56%	100.00%	-
NAPS	0.65	0.64	0.64	0.53	0.88	0.73	0.85	-4.36%
YoY %	1.56%	0.00%	20.75%	-39.77%	20.55%	-14.12%	-	-
Horiz. %	76.47%	75.29%	75.29%	62.35%	103.53%	85.88%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 542,956
RPS	11.89	8.72	16.80	16.15	13.44	9.76	10.74	1.70%
YoY %	36.35%	-48.10%	4.02%	20.16%	37.70%	-9.12%	-	-
Horiz. %	110.71%	81.19%	156.42%	150.37%	125.14%	90.88%	100.00%	-
EPS	1.54	0.61	5.36	2.91	1.81	1.91	2.16	-5.47%
YoY %	152.46%	-88.62%	84.19%	60.77%	-5.24%	-11.57%	-	-
Horiz. %	71.30%	28.24%	248.15%	134.72%	83.80%	88.43%	100.00%	-
DPS	1.94	3.88	4.84	3.58	2.81	1.14	1.35	6.22%
YoY %	-50.00%	-19.83%	35.20%	27.40%	146.49%	-15.56%	-	-
Horiz. %	143.70%	287.41%	358.52%	265.19%	208.15%	84.44%	100.00%	-
NAPS	0.6319	0.6212	0.6198	0.5057	0.4128	0.3316	0.2547	16.33%
YoY %	1.72%	0.23%	22.56%	22.50%	24.49%	30.19%	-	-
Horiz. %	248.10%	243.89%	243.35%	198.55%	162.07%	130.19%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	2.57	1.90	2.81	4.54	4.85	1.56	1.00	-
P/RPS	21.00	21.15	16.20	26.83	16.93	7.26	2.79	39.94%
YoY %	-0.71%	30.56%	-39.62%	58.48%	133.20%	160.22%	-	-
Horiz. %	752.69%	758.06%	580.65%	961.65%	606.81%	260.22%	100.00%	-
P/EPS	162.04	303.60	50.82	148.68	125.60	37.01	13.86	50.59%
YoY %	-46.63%	497.40%	-65.82%	18.38%	239.37%	167.03%	-	-
Horiz. %	1,169.12%	2,190.48%	366.67%	1,072.73%	906.20%	267.03%	100.00%	-
EY	0.62	0.33	1.97	0.67	0.80	2.70	7.21	-33.53%
YoY %	87.88%	-83.25%	194.03%	-16.25%	-70.37%	-62.55%	-	-
Horiz. %	8.60%	4.58%	27.32%	9.29%	11.10%	37.45%	100.00%	-
DY	0.78	2.11	1.78	0.83	1.24	1.60	4.50	-25.30%
YoY %	-63.03%	18.54%	114.46%	-33.06%	-22.50%	-64.44%	-	-
Horiz. %	17.33%	46.89%	39.56%	18.44%	27.56%	35.56%	100.00%	-
P/NAPS	3.95	2.97	4.39	8.57	5.51	2.14	1.18	22.28%
YoY %	33.00%	-32.35%	-48.77%	55.54%	157.48%	81.36%	-	-
Horiz. %	334.75%	251.69%	372.03%	726.27%	466.95%	181.36%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	30/07/24	01/08/23	02/08/22	03/08/21	04/08/20	07/08/19	07/08/18	-
Price	2.26	1.90	3.15	4.46	3.72	1.88	1.62	-
P/RPS	18.47	21.15	18.16	26.36	12.99	8.75	4.52	26.41%
YoY %	-12.67%	16.46%	-31.11%	102.93%	48.46%	93.58%	-	-
Horiz. %	408.63%	467.92%	401.77%	583.19%	287.39%	193.58%	100.00%	-
P/EPS	142.50	303.60	56.97	146.06	96.34	44.60	22.45	36.03%
YoY %	-53.06%	432.91%	-61.00%	51.61%	116.01%	98.66%	-	-
Horiz. %	634.74%	1,352.34%	253.76%	650.60%	429.13%	198.66%	100.00%	-
EY	0.70	0.33	1.76	0.68	1.04	2.24	4.45	-26.50%
YoY %	112.12%	-81.25%	158.82%	-34.62%	-53.57%	-49.66%	-	-
Horiz. %	15.73%	7.42%	39.55%	15.28%	23.37%	50.34%	100.00%	-
DY	0.88	2.11	1.59	0.84	1.61	1.33	2.78	-17.43%
YoY %	-58.29%	32.70%	89.29%	-47.83%	21.05%	-52.16%	-	-
Horiz. %	31.65%	75.90%	57.19%	30.22%	57.91%	47.84%	100.00%	-
P/NAPS	3.48	2.97	4.92	8.42	4.23	2.58	1.91	10.50%
YoY %	17.17%	-39.63%	-41.57%	99.05%	63.95%	35.08%	-	-
Horiz. %	182.20%	155.50%	257.59%	440.84%	221.47%	135.08%	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