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

Announcement Date
02-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 18.4%
YoY- 35.78%
Quarter Report
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 228,822 247,751 363,129 329,362 282,814 232,665 205,303 1.82%
PBT 32,033 43,124 109,218 83,749 66,090 61,557 38,158 -2.87%
Tax -9,037 -9,485 -23,396 -20,592 -12,546 -12,893 -7,735 2.62%
NP 22,996 33,639 85,822 63,157 53,544 48,664 30,423 -4.55%
-
NP to SH 22,996 33,639 85,822 63,207 53,927 48,917 30,423 -4.55%
-
Tax Rate 28.21% 21.99% 21.42% 24.59% 18.98% 20.94% 20.27% -
Total Cost 205,826 214,112 277,307 266,205 229,270 184,001 174,880 2.75%
-
Net Worth 345,245 339,413 338,643 276,328 225,551 181,166 139,143 16.33%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 18,577 34,461 36,996 26,042 20,504 10,272 10,702 9.61%
Div Payout % 80.79% 102.44% 43.11% 41.20% 38.02% 21.00% 35.18% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 345,245 339,413 338,643 276,328 225,551 181,166 139,143 16.33%
NOSH 545,419 544,125 542,956 535,166 263,205 263,205 175,470 20.78%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 10.05% 13.58% 23.63% 19.18% 18.93% 20.92% 14.82% -
ROE 6.66% 9.91% 25.34% 22.87% 23.91% 27.00% 21.86% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 43.08 46.72 68.63 63.17 110.34 93.75 125.42 -16.30%
EPS 4.33 6.34 16.22 12.12 21.04 19.71 18.58 -21.53%
DPS 3.50 6.50 7.00 5.00 8.00 4.14 6.50 -9.79%
NAPS 0.65 0.64 0.64 0.53 0.88 0.73 0.85 -4.36%
Adjusted Per Share Value based on latest NOSH - 542,956
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 41.88 45.34 66.46 60.28 51.76 42.58 37.57 1.82%
EPS 4.21 6.16 15.71 11.57 9.87 8.95 5.57 -4.55%
DPS 3.40 6.31 6.77 4.77 3.75 1.88 1.96 9.60%
NAPS 0.6319 0.6212 0.6198 0.5057 0.4128 0.3316 0.2547 16.33%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
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 5.97 4.07 4.09 7.19 4.40 1.66 0.80 39.74%
P/EPS 59.36 29.95 17.32 37.45 23.05 7.91 5.38 49.15%
EY 1.68 3.34 5.77 2.67 4.34 12.64 18.58 -32.98%
DY 1.36 3.42 2.49 1.10 1.65 2.65 6.50 -22.93%
P/NAPS 3.95 2.97 4.39 8.57 5.51 2.14 1.18 22.28%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
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 5.25 4.07 4.59 7.06 3.37 2.01 1.29 26.32%
P/EPS 52.20 29.95 19.42 36.79 17.68 9.54 8.72 34.71%
EY 1.92 3.34 5.15 2.72 5.66 10.48 11.47 -25.74%
DY 1.55 3.42 2.22 1.12 2.15 2.20 4.01 -14.63%
P/NAPS 3.48 2.97 4.92 8.42 4.23 2.58 1.91 10.50%

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