[DUTALND] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 86.85%
YoY- 139.24%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 95,125 79,113 77,929 100,486 114,183 146,628 178,355 -34.25%
PBT 34,875 87,025 75,008 77,875 60,493 21,779 51,788 -23.18%
Tax 13,075 14,737 13,417 11,708 -12,844 -17,752 -20,042 -
NP 47,950 101,762 88,425 89,583 47,649 4,027 31,746 31.67%
-
NP to SH 48,751 102,520 89,145 90,127 48,236 4,570 32,262 31.71%
-
Tax Rate -37.49% -16.93% -17.89% -15.03% 21.23% 81.51% 38.70% -
Total Cost 47,175 -22,649 -10,496 10,903 66,534 142,601 146,609 -53.07%
-
Net Worth 748,298 770,223 756,494 571,250 730,692 782,449 792,148 -3.72%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 748,298 770,223 756,494 571,250 730,692 782,449 792,148 -3.72%
NOSH 581,428 597,999 585,975 571,250 564,677 565,353 562,205 2.26%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 50.41% 128.63% 113.47% 89.15% 41.73% 2.75% 17.80% -
ROE 6.51% 13.31% 11.78% 15.78% 6.60% 0.58% 4.07% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 16.36 13.23 13.30 17.59 20.22 25.94 31.72 -35.71%
EPS 8.38 17.14 15.21 15.78 8.54 0.81 5.74 28.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.287 1.288 1.291 1.00 1.294 1.384 1.409 -5.86%
Adjusted Per Share Value based on latest NOSH - 571,250
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 11.24 9.35 9.21 11.88 13.49 17.33 21.08 -34.26%
EPS 5.76 12.12 10.54 10.65 5.70 0.54 3.81 31.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8844 0.9103 0.8941 0.6751 0.8636 0.9248 0.9362 -3.72%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.50 0.50 0.57 0.56 0.38 0.46 0.57 -
P/RPS 3.06 3.78 4.29 3.18 1.88 1.77 1.80 42.48%
P/EPS 5.96 2.92 3.75 3.55 4.45 56.91 9.93 -28.86%
EY 16.77 34.29 26.69 28.17 22.48 1.76 10.07 40.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.44 0.56 0.29 0.33 0.40 -1.67%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 04/02/10 19/11/09 28/08/09 29/05/09 26/02/09 26/11/08 -
Price 0.47 0.51 0.56 0.56 0.41 0.33 0.35 -
P/RPS 2.87 3.85 4.21 3.18 2.03 1.27 1.10 89.63%
P/EPS 5.61 2.97 3.68 3.55 4.80 40.82 6.10 -5.43%
EY 17.84 33.62 27.17 28.17 20.83 2.45 16.40 5.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.43 0.56 0.32 0.24 0.25 29.90%

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