[DUTALND] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
04-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 15.0%
YoY- 2143.33%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 123,830 121,154 95,125 79,113 77,929 100,486 114,183 5.55%
PBT 23,288 16,627 34,875 87,025 75,008 77,875 60,493 -47.04%
Tax -8,978 -8,991 13,075 14,737 13,417 11,708 -12,844 -21.22%
NP 14,310 7,636 47,950 101,762 88,425 89,583 47,649 -55.12%
-
NP to SH 15,205 8,494 48,751 102,520 89,145 90,127 48,236 -53.65%
-
Tax Rate 38.55% 54.07% -37.49% -16.93% -17.89% -15.03% 21.23% -
Total Cost 109,520 113,518 47,175 -22,649 -10,496 10,903 66,534 39.36%
-
Net Worth 859,486 593,301 748,298 770,223 756,494 571,250 730,692 11.41%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 859,486 593,301 748,298 770,223 756,494 571,250 730,692 11.41%
NOSH 595,625 593,301 581,428 597,999 585,975 571,250 564,677 3.61%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 11.56% 6.30% 50.41% 128.63% 113.47% 89.15% 41.73% -
ROE 1.77% 1.43% 6.51% 13.31% 11.78% 15.78% 6.60% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 20.79 20.42 16.36 13.23 13.30 17.59 20.22 1.86%
EPS 2.55 1.43 8.38 17.14 15.21 15.78 8.54 -55.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.443 1.00 1.287 1.288 1.291 1.00 1.294 7.52%
Adjusted Per Share Value based on latest NOSH - 597,999
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.20 14.87 11.68 9.71 9.57 12.34 14.02 5.52%
EPS 1.87 1.04 5.99 12.59 10.94 11.07 5.92 -53.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0552 0.7284 0.9187 0.9457 0.9288 0.7014 0.8971 11.41%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.44 0.43 0.50 0.50 0.57 0.56 0.38 -
P/RPS 2.12 2.11 3.06 3.78 4.29 3.18 1.88 8.33%
P/EPS 17.24 30.04 5.96 2.92 3.75 3.55 4.45 146.46%
EY 5.80 3.33 16.77 34.29 26.69 28.17 22.48 -59.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.43 0.39 0.39 0.44 0.56 0.29 2.28%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 24/08/10 19/05/10 04/02/10 19/11/09 28/08/09 29/05/09 -
Price 0.49 0.44 0.47 0.51 0.56 0.56 0.41 -
P/RPS 2.36 2.15 2.87 3.85 4.21 3.18 2.03 10.55%
P/EPS 19.19 30.73 5.61 2.97 3.68 3.55 4.80 151.68%
EY 5.21 3.25 17.84 33.62 27.17 28.17 20.83 -60.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.44 0.37 0.40 0.43 0.56 0.32 4.12%

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