[DUTALND] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -140.59%
YoY- -340.89%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 100,486 83,178 104,192 140,148 174,689 163,853 160,314 -26.77%
PBT 77,875 52,734 -27,716 -8,952 58,481 46,974 42,612 49.53%
Tax 11,708 -4,276 -5,940 -6,556 -21,443 -12,664 -10,246 -
NP 89,583 48,458 -33,656 -15,508 37,038 34,310 32,366 97.25%
-
NP to SH 90,127 49,016 -33,200 -15,292 37,672 34,930 33,004 95.49%
-
Tax Rate -15.03% 8.11% - - 36.67% 26.96% 24.04% -
Total Cost 10,903 34,720 137,848 155,656 137,651 129,542 127,948 -80.66%
-
Net Worth 740,535 730,722 781,442 792,148 802,012 793,279 785,540 -3.86%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 740,535 730,722 781,442 792,148 802,012 793,279 785,540 -3.86%
NOSH 566,158 564,700 564,625 562,205 564,797 564,612 565,136 0.12%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 89.15% 58.26% -32.30% -11.07% 21.20% 20.94% 20.19% -
ROE 12.17% 6.71% -4.25% -1.93% 4.70% 4.40% 4.20% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 17.75 14.73 18.45 24.93 30.93 29.02 28.37 -26.86%
EPS 15.91 8.68 -5.88 -2.72 6.67 6.19 5.84 95.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.308 1.294 1.384 1.409 1.42 1.405 1.39 -3.97%
Adjusted Per Share Value based on latest NOSH - 562,205
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 12.34 10.21 12.79 17.21 21.45 20.12 19.68 -26.76%
EPS 11.07 6.02 -4.08 -1.88 4.63 4.29 4.05 95.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9092 0.8972 0.9594 0.9726 0.9847 0.974 0.9645 -3.86%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.56 0.38 0.46 0.57 0.66 0.75 1.05 -
P/RPS 3.16 2.58 2.49 2.29 2.13 2.58 3.70 -9.99%
P/EPS 3.52 4.38 -7.82 -20.96 9.90 12.12 17.98 -66.31%
EY 28.43 22.84 -12.78 -4.77 10.11 8.25 5.56 197.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.29 0.33 0.40 0.46 0.53 0.76 -31.61%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 26/02/09 26/11/08 28/08/08 29/05/08 29/02/08 -
Price 0.56 0.41 0.33 0.35 0.58 0.75 0.73 -
P/RPS 3.16 2.78 1.79 1.40 1.88 2.58 2.57 14.78%
P/EPS 3.52 4.72 -5.61 -12.87 8.70 12.12 12.50 -57.07%
EY 28.43 21.17 -17.82 -7.77 11.50 8.25 8.00 133.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.32 0.24 0.25 0.41 0.53 0.53 -13.02%

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