[DUTALND] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -82.58%
YoY- -90.58%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 154,975 124,620 123,830 121,154 95,125 79,113 77,929 58.20%
PBT 30,090 23,995 23,288 16,627 34,875 87,025 75,008 -45.63%
Tax -3,497 -7,207 -8,978 -8,991 13,075 14,737 13,417 -
NP 26,593 16,788 14,310 7,636 47,950 101,762 88,425 -55.14%
-
NP to SH 27,582 17,678 15,205 8,494 48,751 102,520 89,145 -54.28%
-
Tax Rate 11.62% 30.04% 38.55% 54.07% -37.49% -16.93% -17.89% -
Total Cost 128,382 107,832 109,520 113,518 47,175 -22,649 -10,496 -
-
Net Worth 866,601 855,155 859,486 593,301 748,298 770,223 756,494 9.49%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 866,601 855,155 859,486 593,301 748,298 770,223 756,494 9.49%
NOSH 593,562 590,576 595,625 593,301 581,428 597,999 585,975 0.86%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 17.16% 13.47% 11.56% 6.30% 50.41% 128.63% 113.47% -
ROE 3.18% 2.07% 1.77% 1.43% 6.51% 13.31% 11.78% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 26.11 21.10 20.79 20.42 16.36 13.23 13.30 56.84%
EPS 4.65 2.99 2.55 1.43 8.38 17.14 15.21 -54.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.448 1.443 1.00 1.287 1.288 1.291 8.55%
Adjusted Per Share Value based on latest NOSH - 593,301
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 19.03 15.30 15.20 14.87 11.68 9.71 9.57 58.19%
EPS 3.39 2.17 1.87 1.04 5.99 12.59 10.94 -54.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.064 1.0499 1.0552 0.7284 0.9187 0.9457 0.9288 9.49%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.52 0.53 0.44 0.43 0.50 0.50 0.57 -
P/RPS 1.99 2.51 2.12 2.11 3.06 3.78 4.29 -40.10%
P/EPS 11.19 17.71 17.24 30.04 5.96 2.92 3.75 107.40%
EY 8.94 5.65 5.80 3.33 16.77 34.29 26.69 -51.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.30 0.43 0.39 0.39 0.44 -12.53%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 23/02/11 23/11/10 24/08/10 19/05/10 04/02/10 19/11/09 -
Price 0.49 0.56 0.49 0.44 0.47 0.51 0.56 -
P/RPS 1.88 2.65 2.36 2.15 2.87 3.85 4.21 -41.60%
P/EPS 10.54 18.71 19.19 30.73 5.61 2.97 3.68 101.80%
EY 9.48 5.35 5.21 3.25 17.84 33.62 27.17 -50.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.39 0.34 0.44 0.37 0.40 0.43 -14.50%

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