[DUTALND] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 7.43%
YoY- 943.88%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 146,628 178,355 174,689 152,978 134,200 110,189 99,623 29.23%
PBT 21,779 51,788 58,481 439,638 408,250 381,680 359,683 -84.44%
Tax -17,752 -20,042 -21,443 -24,328 -20,831 -19,457 -16,922 3.22%
NP 4,027 31,746 37,038 415,310 387,419 362,223 342,761 -94.76%
-
NP to SH 4,570 32,262 37,672 386,489 359,775 335,741 317,434 -94.00%
-
Tax Rate 81.51% 38.70% 36.67% 5.53% 5.10% 5.10% 4.70% -
Total Cost 142,601 146,609 137,651 -262,332 -253,219 -252,034 -243,138 -
-
Net Worth 782,449 792,148 802,614 792,027 785,297 770,828 417,094 51.81%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 782,449 792,148 802,614 792,027 785,297 770,828 417,094 51.81%
NOSH 565,353 562,205 565,221 563,720 564,962 566,785 417,094 22.36%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 2.75% 17.80% 21.20% 271.48% 288.69% 328.73% 344.06% -
ROE 0.58% 4.07% 4.69% 48.80% 45.81% 43.56% 76.11% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 25.94 31.72 30.91 27.14 23.75 19.44 23.89 5.61%
EPS 0.81 5.74 6.66 68.56 63.68 59.24 76.11 -95.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.384 1.409 1.42 1.405 1.39 1.36 1.00 24.06%
Adjusted Per Share Value based on latest NOSH - 563,720
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 17.33 21.08 20.65 18.08 15.86 13.02 11.77 29.27%
EPS 0.54 3.81 4.45 45.68 42.52 39.68 37.52 -94.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9248 0.9362 0.9486 0.9361 0.9281 0.911 0.493 51.81%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.46 0.57 0.66 0.75 1.05 1.13 1.30 -
P/RPS 1.77 1.80 2.14 2.76 4.42 5.81 5.44 -52.53%
P/EPS 56.91 9.93 9.90 1.09 1.65 1.91 1.71 923.72%
EY 1.76 10.07 10.10 91.41 60.65 52.42 58.54 -90.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.46 0.53 0.76 0.83 1.30 -59.74%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 26/11/08 28/08/08 29/05/08 29/02/08 19/11/07 30/08/07 -
Price 0.33 0.35 0.58 0.75 0.73 1.05 1.15 -
P/RPS 1.27 1.10 1.88 2.76 3.07 5.40 4.81 -58.67%
P/EPS 40.82 6.10 8.70 1.09 1.15 1.77 1.51 791.78%
EY 2.45 16.40 11.49 91.41 87.23 56.42 66.18 -88.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.41 0.53 0.53 0.77 1.15 -64.64%

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