[DUTALND] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 9.85%
YoY- 400.86%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 49,579 57,898 60,423 58,737 60,405 53,757 58,268 -10.18%
PBT 18,293 24,899 75,419 38,401 35,313 26,673 -19,246 -
Tax -104 -1,978 -2,303 -2,079 -2,224 -423 -1,293 -81.28%
NP 18,189 22,921 73,116 36,322 33,089 26,250 -20,539 -
-
NP to SH 20,171 24,886 75,075 39,057 35,556 28,466 -18,562 -
-
Tax Rate 0.57% 7.94% 3.05% 5.41% 6.30% 1.59% - -
Total Cost 31,390 34,977 -12,693 22,415 27,316 27,507 78,807 -45.77%
-
Net Worth 837,656 837,656 846,118 829,195 829,195 829,195 756,206 7.03%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 837,656 837,656 846,118 829,195 829,195 829,195 756,206 7.03%
NOSH 846,118 846,118 846,118 846,118 846,118 846,118 819,439 2.15%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 36.69% 39.59% 121.01% 61.84% 54.78% 48.83% -35.25% -
ROE 2.41% 2.97% 8.87% 4.71% 4.29% 3.43% -2.45% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.86 6.84 7.14 6.94 7.14 6.35 7.17 -12.55%
EPS 2.38 2.94 8.87 4.62 4.20 3.36 -2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 1.00 0.98 0.98 0.98 0.93 4.24%
Adjusted Per Share Value based on latest NOSH - 846,118
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 6.09 7.11 7.42 7.21 7.42 6.60 7.15 -10.11%
EPS 2.48 3.06 9.22 4.80 4.37 3.49 -2.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0284 1.0284 1.0388 1.0181 1.0181 1.0181 0.9284 7.03%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.51 0.795 0.52 0.49 0.475 0.43 0.49 -
P/RPS 8.70 11.62 7.28 7.06 6.65 6.77 6.84 17.34%
P/EPS 21.39 27.03 5.86 10.62 11.30 12.78 -21.46 -
EY 4.67 3.70 17.06 9.42 8.85 7.82 -4.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.80 0.52 0.50 0.48 0.44 0.53 -1.25%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 25/11/14 29/08/14 21/05/14 27/02/14 28/11/13 28/08/13 -
Price 0.55 0.65 0.52 0.52 0.475 0.475 0.43 -
P/RPS 9.39 9.50 7.28 7.49 6.65 7.48 6.00 34.68%
P/EPS 23.07 22.10 5.86 11.27 11.30 14.12 -18.84 -
EY 4.33 4.52 17.06 8.88 8.85 7.08 -5.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.66 0.52 0.53 0.48 0.48 0.46 13.97%

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