[DUFU] YoY TTM Result on 31-Dec-2020 [#4]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -0.37%
YoY- 16.37%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 227,811 304,029 352,737 297,998 249,122 241,451 181,212 3.88%
PBT 33,554 84,546 93,969 69,275 53,766 65,066 32,785 0.38%
Tax -9,206 -17,533 -20,283 -17,706 -9,662 -13,240 -6,744 5.32%
NP 24,348 67,013 73,686 51,569 44,104 51,826 26,041 -1.11%
-
NP to SH 24,348 67,013 73,686 51,809 44,521 51,855 26,041 -1.11%
-
Tax Rate 27.44% 20.74% 21.58% 25.56% 17.97% 20.35% 20.57% -
Total Cost 203,463 237,016 279,051 246,429 205,018 189,625 155,171 4.61%
-
Net Worth 339,413 339,189 311,725 255,473 215,299 178,337 131,768 17.07%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 29,168 39,704 30,091 21,869 11,330 11,434 9,174 21.25%
Div Payout % 119.80% 59.25% 40.84% 42.21% 25.45% 22.05% 35.23% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 339,413 339,189 311,725 255,473 215,299 178,337 131,768 17.07%
NOSH 544,125 543,811 542,511 535,166 263,205 263,205 175,470 20.74%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 10.69% 22.04% 20.89% 17.31% 17.70% 21.46% 14.37% -
ROE 7.17% 19.76% 23.64% 20.28% 20.68% 29.08% 19.76% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 42.96 57.37 66.76 57.16 97.20 96.13 108.64 -14.32%
EPS 4.59 12.64 13.95 9.94 17.37 20.64 15.61 -18.44%
DPS 5.50 7.50 5.75 4.19 4.42 4.55 5.50 0.00%
NAPS 0.64 0.64 0.59 0.49 0.84 0.71 0.79 -3.44%
Adjusted Per Share Value based on latest NOSH - 535,166
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 41.69 55.64 64.56 54.54 45.59 44.19 33.17 3.88%
EPS 4.46 12.26 13.49 9.48 8.15 9.49 4.77 -1.11%
DPS 5.34 7.27 5.51 4.00 2.07 2.09 1.68 21.24%
NAPS 0.6212 0.6208 0.5705 0.4676 0.394 0.3264 0.2412 17.06%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.90 1.79 4.29 3.26 3.24 2.06 1.17 -
P/RPS 4.42 3.12 6.43 5.70 3.33 2.14 1.08 26.46%
P/EPS 41.38 14.16 30.76 32.81 18.65 9.98 7.49 32.94%
EY 2.42 7.06 3.25 3.05 5.36 10.02 13.34 -24.75%
DY 2.89 4.19 1.34 1.29 1.36 2.21 4.70 -7.78%
P/NAPS 2.97 2.80 7.27 6.65 3.86 2.90 1.48 12.30%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 25/02/22 26/02/21 26/02/20 26/02/19 28/02/18 -
Price 1.83 2.09 2.85 4.05 4.76 1.63 1.14 -
P/RPS 4.26 3.64 4.27 7.09 4.90 1.70 1.05 26.27%
P/EPS 39.86 16.53 20.44 40.76 27.40 7.90 7.30 32.68%
EY 2.51 6.05 4.89 2.45 3.65 12.67 13.70 -24.62%
DY 3.01 3.59 2.02 1.04 0.93 2.79 4.82 -7.54%
P/NAPS 2.86 3.27 4.83 8.27 5.67 2.30 1.44 12.11%

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