[DUFU] YoY TTM Result on 30-Jun-2019 [#2]

Stock

[DUFU] DUFU TECHNOLOGY CORP. BHD

Announcement Date

07-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- -2.68%

YoY- 60.79%

Quarter Report

DUFU's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	363,129	329,362	282,814	232,665	205,303	178,579	182,653	12.12%
YoY %	10.25%	16.46%	21.55%	13.33%	14.96%	-2.23%	-	-
Horiz. %	198.81%	180.32%	154.84%	127.38%	112.40%	97.77%	100.00%	-
PBT	109,218	83,749	66,090	61,557	38,158	44,672	21,045	31.56%
YoY %	30.41%	26.72%	7.36%	61.32%	-14.58%	112.27%	-	-
Horiz. %	518.97%	397.95%	314.04%	292.50%	181.32%	212.27%	100.00%	-
Tax	-23,396	-20,592	-12,546	-12,893	-7,735	-10,573	-7,054	22.10%
YoY %	-13.62%	-64.13%	2.69%	-66.68%	26.84%	-49.89%	-	-
Horiz. %	331.67%	291.92%	177.86%	182.78%	109.65%	149.89%	100.00%	-
NP	85,822	63,157	53,544	48,664	30,423	34,099	13,991	35.27%
YoY %	35.89%	17.95%	10.03%	59.96%	-10.78%	143.72%	-	-
Horiz. %	613.41%	451.41%	382.70%	347.82%	217.45%	243.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	85,822	63,207	53,927	48,917	30,423	34,099	13,991	35.27%
YoY %	35.78%	17.21%	10.24%	60.79%	-10.78%	143.72%	-	-
Horiz. %	613.41%	451.77%	385.44%	349.63%	217.45%	243.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.42%	24.59%	18.98%	20.94%	20.27%	23.67%	33.52%	-
YoY %	-12.89%	29.56%	-9.36%	3.31%	-14.36%	-29.39%	-	-
Horiz. %	63.90%	73.36%	56.62%	62.47%	60.47%	70.61%	100.00%	-
Total Cost	277,307	266,205	229,270	184,001	174,880	144,480	168,662	8.63%
YoY %	4.17%	16.11%	24.60%	5.22%	21.04%	-14.34%	-	-
Horiz. %	164.42%	157.83%	135.93%	109.09%	103.69%	85.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	338,643	276,328	225,551	181,166	139,143	130,118	0	-
YoY %	22.55%	22.51%	24.50%	30.20%	6.94%	0.00%	-	-
Horiz. %	260.26%	212.37%	173.34%	139.23%	106.94%	100.00%	-	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	36,996	26,042	20,504	10,272	10,702	7,520	5,399	37.79%
YoY %	42.06%	27.01%	99.61%	-4.02%	42.31%	39.29%	-	-
Horiz. %	685.24%	482.35%	379.77%	190.26%	198.22%	139.29%	100.00%	-
Div Payout %	43.11%	41.20%	38.02%	21.00%	35.18%	22.06%	38.59%	-
YoY %	4.64%	8.36%	81.05%	-40.31%	59.47%	-42.83%	-	-
Horiz. %	111.71%	106.76%	98.52%	54.42%	91.16%	57.17%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	338,643	276,328	225,551	181,166	139,143	130,118	0	-
YoY %	22.55%	22.51%	24.50%	30.20%	6.94%	0.00%	-	-
Horiz. %	260.26%	212.37%	173.34%	139.23%	106.94%	100.00%	-	-
NOSH	542,956	535,166	263,205	263,205	175,470	175,470	170,520	21.28%
YoY %	1.46%	103.33%	0.00%	50.00%	0.00%	2.90%	-	-
Horiz. %	318.41%	313.84%	154.35%	154.35%	102.90%	102.90%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	23.63%	19.18%	18.93%	20.92%	14.82%	19.09%	7.66%	-
YoY %	23.20%	1.32%	-9.51%	41.16%	-22.37%	149.22%	-	-
Horiz. %	308.49%	250.39%	247.13%	273.11%	193.47%	249.22%	100.00%	-
ROE	25.34%	22.87%	23.91%	27.00%	21.86%	26.21%	0.00%	-
YoY %	10.80%	-4.35%	-11.44%	23.51%	-16.60%	0.00%	-	-
Horiz. %	96.68%	87.26%	91.22%	103.01%	83.40%	100.00%	-	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	68.63	63.17	110.34	93.75	125.42	107.05	107.11	-7.14%
YoY %	8.64%	-42.75%	17.70%	-25.25%	17.16%	-0.06%	-	-
Horiz. %	64.07%	58.98%	103.02%	87.53%	117.09%	99.94%	100.00%	-
EPS	16.22	12.12	21.04	19.71	18.58	20.44	8.20	12.03%
YoY %	33.83%	-42.40%	6.75%	6.08%	-9.10%	149.27%	-	-
Horiz. %	197.80%	147.80%	256.59%	240.37%	226.59%	249.27%	100.00%	-
DPS	7.00	5.00	8.00	4.14	6.50	4.51	3.17	14.10%
YoY %	40.00%	-37.50%	93.24%	-36.31%	44.12%	42.27%	-	-
Horiz. %	220.82%	157.73%	252.37%	130.60%	205.05%	142.27%	100.00%	-
NAPS	0.64	0.53	0.88	0.73	0.85	0.78	0.00	-
YoY %	20.75%	-39.77%	20.55%	-14.12%	8.97%	0.00%	-	-
Horiz. %	82.05%	67.95%	112.82%	93.59%	108.97%	100.00%	-	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 263,205
RPS	66.46	60.28	51.76	42.58	37.57	32.68	33.43	12.12%
YoY %	10.25%	16.46%	21.56%	13.34%	14.96%	-2.24%	-	-
Horiz. %	198.80%	180.32%	154.83%	127.37%	112.38%	97.76%	100.00%	-
EPS	15.71	11.57	9.87	8.95	5.57	6.24	2.56	35.28%
YoY %	35.78%	17.22%	10.28%	60.68%	-10.74%	143.75%	-	-
Horiz. %	613.67%	451.95%	385.55%	349.61%	217.58%	243.75%	100.00%	-
DPS	6.77	4.77	3.75	1.88	1.96	1.38	0.99	37.75%
YoY %	41.93%	27.20%	99.47%	-4.08%	42.03%	39.39%	-	-
Horiz. %	683.84%	481.82%	378.79%	189.90%	197.98%	139.39%	100.00%	-
NAPS	0.6198	0.5057	0.4128	0.3316	0.2547	0.2381	0.00	-
YoY %	22.56%	22.50%	24.49%	30.19%	6.97%	0.00%	-	-
Horiz. %	260.31%	212.39%	173.37%	139.27%	106.97%	100.00%	-	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	2.81	4.54	4.85	1.56	1.00	1.41	0.63	-
P/RPS	4.09	7.19	4.40	1.66	0.80	1.32	0.59	38.06%
YoY %	-43.12%	63.41%	165.06%	107.50%	-39.39%	123.73%	-	-
Horiz. %	693.22%	1,218.64%	745.76%	281.36%	135.59%	223.73%	100.00%	-
P/EPS	17.32	37.45	23.05	7.91	5.38	6.90	7.68	14.50%
YoY %	-53.75%	62.47%	191.40%	47.03%	-22.03%	-10.16%	-	-
Horiz. %	225.52%	487.63%	300.13%	102.99%	70.05%	89.84%	100.00%	-
EY	5.77	2.67	4.34	12.64	18.58	14.50	13.02	-12.67%
YoY %	116.10%	-38.48%	-65.66%	-31.97%	28.14%	11.37%	-	-
Horiz. %	44.32%	20.51%	33.33%	97.08%	142.70%	111.37%	100.00%	-
DY	2.49	1.10	1.65	2.65	6.50	3.20	5.03	-11.05%
YoY %	126.36%	-33.33%	-37.74%	-59.23%	103.12%	-36.38%	-	-
Horiz. %	49.50%	21.87%	32.80%	52.68%	129.22%	63.62%	100.00%	-
P/NAPS	4.39	8.57	5.51	2.14	1.18	1.81	0.00	-
YoY %	-48.77%	55.54%	157.48%	81.36%	-34.81%	0.00%	-	-
Horiz. %	242.54%	473.48%	304.42%	118.23%	65.19%	100.00%	-	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	02/08/22	03/08/21	04/08/20	07/08/19	07/08/18	28/08/17	29/08/16	-
Price	3.15	4.46	3.72	1.88	1.62	1.48	0.60	-
P/RPS	4.59	7.06	3.37	2.01	1.29	1.38	0.56	41.97%
YoY %	-34.99%	109.50%	67.66%	55.81%	-6.52%	146.43%	-	-
Horiz. %	819.64%	1,260.71%	601.79%	358.93%	230.36%	246.43%	100.00%	-
P/EPS	19.42	36.79	17.68	9.54	8.72	7.24	7.31	17.67%
YoY %	-47.21%	108.09%	85.32%	9.40%	20.44%	-0.96%	-	-
Horiz. %	265.66%	503.28%	241.86%	130.51%	119.29%	99.04%	100.00%	-
EY	5.15	2.72	5.66	10.48	11.47	13.81	13.67	-15.00%
YoY %	89.34%	-51.94%	-45.99%	-8.63%	-16.94%	1.02%	-	-
Horiz. %	37.67%	19.90%	41.40%	76.66%	83.91%	101.02%	100.00%	-
DY	2.22	1.12	2.15	2.20	4.01	3.05	5.28	-13.44%
YoY %	98.21%	-47.91%	-2.27%	-45.14%	31.48%	-42.23%	-	-
Horiz. %	42.05%	21.21%	40.72%	41.67%	75.95%	57.77%	100.00%	-
P/NAPS	4.92	8.42	4.23	2.58	1.91	1.90	0.00	-
YoY %	-41.57%	99.05%	63.95%	35.08%	0.53%	0.00%	-	-
Horiz. %	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