[DUTALND] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -66.85%
YoY- -12.58%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 46,652 49,192 49,579 57,898 60,423 58,737 60,405 -15.86%
PBT 63,325 91,938 18,293 24,899 75,419 38,401 35,313 47.76%
Tax -10,959 -9,757 -104 -1,978 -2,303 -2,079 -2,224 190.41%
NP 52,366 82,181 18,189 22,921 73,116 36,322 33,089 35.91%
-
NP to SH 48,692 78,922 20,171 24,886 75,075 39,057 35,556 23.38%
-
Tax Rate 17.31% 10.61% 0.57% 7.94% 3.05% 5.41% 6.30% -
Total Cost -5,714 -32,989 31,390 34,977 -12,693 22,415 27,316 -
-
Net Worth 930,729 896,885 837,656 837,656 846,118 829,195 829,195 8.02%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 930,729 896,885 837,656 837,656 846,118 829,195 829,195 8.02%
NOSH 846,118 846,118 846,118 846,118 846,118 846,118 846,118 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 112.25% 167.06% 36.69% 39.59% 121.01% 61.84% 54.78% -
ROE 5.23% 8.80% 2.41% 2.97% 8.87% 4.71% 4.29% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.51 5.81 5.86 6.84 7.14 6.94 7.14 -15.90%
EPS 5.75 9.33 2.38 2.94 8.87 4.62 4.20 23.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.06 0.99 0.99 1.00 0.98 0.98 8.02%
Adjusted Per Share Value based on latest NOSH - 846,118
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.51 5.81 5.86 6.84 7.14 6.94 7.14 -15.90%
EPS 5.75 9.33 2.38 2.94 8.87 4.62 4.20 23.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.06 0.99 0.99 1.00 0.98 0.98 8.02%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.495 0.535 0.51 0.795 0.52 0.49 0.475 -
P/RPS 8.98 9.20 8.70 11.62 7.28 7.06 6.65 22.23%
P/EPS 8.60 5.74 21.39 27.03 5.86 10.62 11.30 -16.68%
EY 11.63 17.43 4.67 3.70 17.06 9.42 8.85 20.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.52 0.80 0.52 0.50 0.48 -4.22%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 26/05/15 25/02/15 25/11/14 29/08/14 21/05/14 27/02/14 -
Price 0.385 0.55 0.55 0.65 0.52 0.52 0.475 -
P/RPS 6.98 9.46 9.39 9.50 7.28 7.49 6.65 3.29%
P/EPS 6.69 5.90 23.07 22.10 5.86 11.27 11.30 -29.56%
EY 14.95 16.96 4.33 4.52 17.06 8.88 8.85 41.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.52 0.56 0.66 0.52 0.53 0.48 -19.03%

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