[DUTALND] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -52.45%
YoY- 1.07%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 124,620 123,830 121,154 95,125 79,113 77,929 100,486 15.38%
PBT 23,995 23,288 16,627 34,875 87,025 75,008 77,875 -54.28%
Tax -7,207 -8,978 -8,991 13,075 14,737 13,417 11,708 -
NP 16,788 14,310 7,636 47,950 101,762 88,425 89,583 -67.15%
-
NP to SH 17,678 15,205 8,494 48,751 102,520 89,145 90,127 -66.14%
-
Tax Rate 30.04% 38.55% 54.07% -37.49% -16.93% -17.89% -15.03% -
Total Cost 107,832 109,520 113,518 47,175 -22,649 -10,496 10,903 358.83%
-
Net Worth 855,155 859,486 593,301 748,298 770,223 756,494 571,250 30.76%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 855,155 859,486 593,301 748,298 770,223 756,494 571,250 30.76%
NOSH 590,576 595,625 593,301 581,428 597,999 585,975 571,250 2.23%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.47% 11.56% 6.30% 50.41% 128.63% 113.47% 89.15% -
ROE 2.07% 1.77% 1.43% 6.51% 13.31% 11.78% 15.78% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 21.10 20.79 20.42 16.36 13.23 13.30 17.59 12.85%
EPS 2.99 2.55 1.43 8.38 17.14 15.21 15.78 -66.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.448 1.443 1.00 1.287 1.288 1.291 1.00 27.90%
Adjusted Per Share Value based on latest NOSH - 581,428
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.73 14.64 14.32 11.24 9.35 9.21 11.88 15.36%
EPS 2.09 1.80 1.00 5.76 12.12 10.54 10.65 -66.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0107 1.0158 0.7012 0.8844 0.9103 0.8941 0.6751 30.77%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.53 0.44 0.43 0.50 0.50 0.57 0.56 -
P/RPS 2.51 2.12 2.11 3.06 3.78 4.29 3.18 -14.55%
P/EPS 17.71 17.24 30.04 5.96 2.92 3.75 3.55 191.10%
EY 5.65 5.80 3.33 16.77 34.29 26.69 28.17 -65.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.43 0.39 0.39 0.44 0.56 -24.08%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 23/11/10 24/08/10 19/05/10 04/02/10 19/11/09 28/08/09 -
Price 0.56 0.49 0.44 0.47 0.51 0.56 0.56 -
P/RPS 2.65 2.36 2.15 2.87 3.85 4.21 3.18 -11.41%
P/EPS 18.71 19.19 30.73 5.61 2.97 3.68 3.55 201.93%
EY 5.35 5.21 3.25 17.84 33.62 27.17 28.17 -66.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.34 0.44 0.37 0.40 0.43 0.56 -21.37%

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