[DUTALND] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 3.01%
YoY- 196.56%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 27,737 37,788 40,002 45,954 47,058 46,652 49,192 -31.67%
PBT -5,146 66 8,272 77,877 76,806 63,325 91,938 -
Tax 289 -3,053 -3,183 -13,814 -14,559 -10,959 -9,757 -
NP -4,857 -2,987 5,089 64,063 62,247 52,366 82,181 -
-
NP to SH -5,227 -3,629 4,200 59,820 58,073 48,692 78,922 -
-
Tax Rate - 4,625.76% 38.48% 17.74% 18.96% 17.31% 10.61% -
Total Cost 32,594 40,775 34,913 -18,109 -15,189 -5,714 -32,989 -
-
Net Worth 930,729 922,268 949,928 922,821 927,666 930,729 896,885 2.49%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 930,729 922,268 949,928 922,821 927,666 930,729 896,885 2.49%
NOSH 846,118 846,118 846,118 846,118 846,118 846,118 846,118 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -17.51% -7.90% 12.72% 139.41% 132.28% 112.25% 167.06% -
ROE -0.56% -0.39% 0.44% 6.48% 6.26% 5.23% 8.80% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.28 4.47 4.63 5.48 5.58 5.51 5.81 -31.62%
EPS -0.62 -0.43 0.49 7.13 6.89 5.75 9.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.09 1.10 1.10 1.10 1.10 1.06 2.49%
Adjusted Per Share Value based on latest NOSH - 846,118
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.28 4.47 4.73 5.43 5.56 5.51 5.81 -31.62%
EPS -0.62 -0.43 0.50 7.07 6.86 5.75 9.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.09 1.1227 1.0907 1.0964 1.10 1.06 2.49%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.425 0.44 0.475 0.455 0.455 0.495 0.535 -
P/RPS 12.96 9.85 10.25 8.31 8.15 8.98 9.20 25.58%
P/EPS -68.80 -102.59 97.67 6.38 6.61 8.60 5.74 -
EY -1.45 -0.97 1.02 15.67 15.13 11.63 17.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.43 0.41 0.41 0.45 0.50 -15.22%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 29/11/16 29/08/16 26/05/16 24/02/16 24/11/15 25/08/15 26/05/15 -
Price 0.395 0.435 0.45 0.475 0.47 0.385 0.55 -
P/RPS 12.05 9.74 9.71 8.67 8.42 6.98 9.46 17.45%
P/EPS -63.94 -101.42 92.53 6.66 6.83 6.69 5.90 -
EY -1.56 -0.99 1.08 15.01 14.65 14.95 16.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.41 0.43 0.43 0.35 0.52 -21.68%

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