[DUTALND] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 16.26%
YoY- -82.76%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 148,091 115,516 154,975 124,620 123,830 121,154 95,125 34.28%
PBT 2,452 3,456 30,090 23,995 23,288 16,627 34,875 -82.93%
Tax -3,746 -3,741 -3,497 -7,207 -8,978 -8,991 13,075 -
NP -1,294 -285 26,593 16,788 14,310 7,636 47,950 -
-
NP to SH -329 689 27,582 17,678 15,205 8,494 48,751 -
-
Tax Rate 152.77% 108.25% 11.62% 30.04% 38.55% 54.07% -37.49% -
Total Cost 149,385 115,801 128,382 107,832 109,520 113,518 47,175 115.48%
-
Net Worth 843,007 924,168 866,601 855,155 859,486 593,301 748,298 8.26%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 843,007 924,168 866,601 855,155 859,486 593,301 748,298 8.26%
NOSH 591,999 593,175 593,562 590,576 595,625 593,301 581,428 1.20%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -0.87% -0.25% 17.16% 13.47% 11.56% 6.30% 50.41% -
ROE -0.04% 0.07% 3.18% 2.07% 1.77% 1.43% 6.51% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 25.02 19.47 26.11 21.10 20.79 20.42 16.36 32.70%
EPS -0.06 0.12 4.65 2.99 2.55 1.43 8.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.424 1.558 1.46 1.448 1.443 1.00 1.287 6.96%
Adjusted Per Share Value based on latest NOSH - 590,576
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 18.18 14.18 19.03 15.30 15.20 14.87 11.68 34.27%
EPS -0.04 0.08 3.39 2.17 1.87 1.04 5.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.035 1.1347 1.064 1.0499 1.0552 0.7284 0.9187 8.26%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.58 0.50 0.52 0.53 0.44 0.43 0.50 -
P/RPS 2.32 2.57 1.99 2.51 2.12 2.11 3.06 -16.83%
P/EPS -1,043.65 430.46 11.19 17.71 17.24 30.04 5.96 -
EY -0.10 0.23 8.94 5.65 5.80 3.33 16.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.32 0.36 0.37 0.30 0.43 0.39 3.38%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 25/05/11 23/02/11 23/11/10 24/08/10 19/05/10 -
Price 0.53 0.61 0.49 0.56 0.49 0.44 0.47 -
P/RPS 2.12 3.13 1.88 2.65 2.36 2.15 2.87 -18.26%
P/EPS -953.68 525.16 10.54 18.71 19.19 30.73 5.61 -
EY -0.10 0.19 9.48 5.35 5.21 3.25 17.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.34 0.39 0.34 0.44 0.37 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