[DUTALND] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 955.49%
YoY- -87.52%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 79,113 77,929 100,486 114,183 146,628 178,355 174,689 -40.94%
PBT 87,025 75,008 77,875 60,493 21,779 51,788 58,481 30.24%
Tax 14,737 13,417 11,708 -12,844 -17,752 -20,042 -21,443 -
NP 101,762 88,425 89,583 47,649 4,027 31,746 37,038 95.80%
-
NP to SH 102,520 89,145 90,127 48,236 4,570 32,262 37,672 94.56%
-
Tax Rate -16.93% -17.89% -15.03% 21.23% 81.51% 38.70% 36.67% -
Total Cost -22,649 -10,496 10,903 66,534 142,601 146,609 137,651 -
-
Net Worth 770,223 756,494 571,250 730,692 782,449 792,148 802,614 -2.70%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 770,223 756,494 571,250 730,692 782,449 792,148 802,614 -2.70%
NOSH 597,999 585,975 571,250 564,677 565,353 562,205 565,221 3.81%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 128.63% 113.47% 89.15% 41.73% 2.75% 17.80% 21.20% -
ROE 13.31% 11.78% 15.78% 6.60% 0.58% 4.07% 4.69% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.23 13.30 17.59 20.22 25.94 31.72 30.91 -43.11%
EPS 17.14 15.21 15.78 8.54 0.81 5.74 6.66 87.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.288 1.291 1.00 1.294 1.384 1.409 1.42 -6.28%
Adjusted Per Share Value based on latest NOSH - 564,677
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 9.71 9.57 12.34 14.02 18.00 21.90 21.45 -40.95%
EPS 12.59 10.94 11.07 5.92 0.56 3.96 4.63 94.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9457 0.9288 0.7014 0.8971 0.9607 0.9726 0.9854 -2.69%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.50 0.57 0.56 0.38 0.46 0.57 0.66 -
P/RPS 3.78 4.29 3.18 1.88 1.77 1.80 2.14 45.97%
P/EPS 2.92 3.75 3.55 4.45 56.91 9.93 9.90 -55.59%
EY 34.29 26.69 28.17 22.48 1.76 10.07 10.10 125.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.44 0.56 0.29 0.33 0.40 0.46 -10.39%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 04/02/10 19/11/09 28/08/09 29/05/09 26/02/09 26/11/08 28/08/08 -
Price 0.51 0.56 0.56 0.41 0.33 0.35 0.58 -
P/RPS 3.85 4.21 3.18 2.03 1.27 1.10 1.88 61.05%
P/EPS 2.97 3.68 3.55 4.80 40.82 6.10 8.70 -51.05%
EY 33.62 27.17 28.17 20.83 2.45 16.40 11.49 104.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.56 0.32 0.24 0.25 0.41 -1.62%

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