[DUTALND] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 7.16%
YoY- 863.51%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 178,355 174,689 152,978 134,200 110,189 99,623 88,898 58.87%
PBT 51,788 58,481 439,638 408,250 381,680 359,683 -42,032 -
Tax -20,042 -21,443 -24,328 -20,831 -19,457 -16,922 -8,751 73.48%
NP 31,746 37,038 415,310 387,419 362,223 342,761 -50,783 -
-
NP to SH 32,262 37,672 386,489 359,775 335,741 317,434 -45,799 -
-
Tax Rate 38.70% 36.67% 5.53% 5.10% 5.10% 4.70% - -
Total Cost 146,609 137,651 -262,332 -253,219 -252,034 -243,138 139,681 3.27%
-
Net Worth 792,148 802,614 792,027 785,297 770,828 417,094 -562,685 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 792,148 802,614 792,027 785,297 770,828 417,094 -562,685 -
NOSH 562,205 565,221 563,720 564,962 566,785 417,094 39,266 486.78%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 17.80% 21.20% 271.48% 288.69% 328.73% 344.06% -57.13% -
ROE 4.07% 4.69% 48.80% 45.81% 43.56% 76.11% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 31.72 30.91 27.14 23.75 19.44 23.89 226.40 -72.92%
EPS 5.74 6.66 68.56 63.68 59.24 76.11 -116.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.409 1.42 1.405 1.39 1.36 1.00 -14.33 -
Adjusted Per Share Value based on latest NOSH - 564,962
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 21.08 20.65 18.08 15.86 13.02 11.77 10.51 58.84%
EPS 3.81 4.45 45.68 42.52 39.68 37.52 -5.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9362 0.9486 0.9361 0.9281 0.911 0.493 -0.665 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.57 0.66 0.75 1.05 1.13 1.30 1.60 -
P/RPS 1.80 2.14 2.76 4.42 5.81 5.44 0.71 85.61%
P/EPS 9.93 9.90 1.09 1.65 1.91 1.71 -1.37 -
EY 10.07 10.10 91.41 60.65 52.42 58.54 -72.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.53 0.76 0.83 1.30 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 29/05/08 29/02/08 19/11/07 30/08/07 28/05/07 -
Price 0.35 0.58 0.75 0.73 1.05 1.15 0.64 -
P/RPS 1.10 1.88 2.76 3.07 5.40 4.81 0.28 148.35%
P/EPS 6.10 8.70 1.09 1.15 1.77 1.51 -0.55 -
EY 16.40 11.49 91.41 87.23 56.42 66.18 -182.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.41 0.53 0.53 0.77 1.15 0.00 -

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