[DUTALND] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 291.26%
YoY- 102.07%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 45,954 47,058 46,652 49,192 49,579 57,898 60,423 -16.63%
PBT 77,877 76,806 63,325 91,938 18,293 24,899 75,419 2.15%
Tax -13,814 -14,559 -10,959 -9,757 -104 -1,978 -2,303 229.05%
NP 64,063 62,247 52,366 82,181 18,189 22,921 73,116 -8.41%
-
NP to SH 59,820 58,073 48,692 78,922 20,171 24,886 75,075 -14.01%
-
Tax Rate 17.74% 18.96% 17.31% 10.61% 0.57% 7.94% 3.05% -
Total Cost -18,109 -15,189 -5,714 -32,989 31,390 34,977 -12,693 26.65%
-
Net Worth 922,821 927,666 930,729 896,885 837,656 837,656 846,118 5.93%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 922,821 927,666 930,729 896,885 837,656 837,656 846,118 5.93%
NOSH 846,118 846,118 846,118 846,118 846,118 846,118 846,118 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 139.41% 132.28% 112.25% 167.06% 36.69% 39.59% 121.01% -
ROE 6.48% 6.26% 5.23% 8.80% 2.41% 2.97% 8.87% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.48 5.58 5.51 5.81 5.86 6.84 7.14 -16.13%
EPS 7.13 6.89 5.75 9.33 2.38 2.94 8.87 -13.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 1.10 1.06 0.99 0.99 1.00 6.54%
Adjusted Per Share Value based on latest NOSH - 846,118
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.43 5.56 5.51 5.81 5.86 6.84 7.14 -16.64%
EPS 7.07 6.86 5.75 9.33 2.38 2.94 8.87 -13.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0907 1.0964 1.10 1.06 0.99 0.99 1.00 5.94%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.455 0.455 0.495 0.535 0.51 0.795 0.52 -
P/RPS 8.31 8.15 8.98 9.20 8.70 11.62 7.28 9.19%
P/EPS 6.38 6.61 8.60 5.74 21.39 27.03 5.86 5.81%
EY 15.67 15.13 11.63 17.43 4.67 3.70 17.06 -5.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.45 0.50 0.52 0.80 0.52 -14.61%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 24/11/15 25/08/15 26/05/15 25/02/15 25/11/14 29/08/14 -
Price 0.475 0.47 0.385 0.55 0.55 0.65 0.52 -
P/RPS 8.67 8.42 6.98 9.46 9.39 9.50 7.28 12.31%
P/EPS 6.66 6.83 6.69 5.90 23.07 22.10 5.86 8.88%
EY 15.01 14.65 14.95 16.96 4.33 4.52 17.06 -8.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.43 0.35 0.52 0.56 0.66 0.52 -11.86%

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