[DUTALND] YoY TTM Result on 30-Jun-2012 [#4]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 76.7%
YoY- -822.5%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 46,652 60,423 58,268 95,241 115,516 121,154 100,486 -11.99%
PBT 63,325 75,419 -19,246 -4,053 3,456 16,627 77,875 -3.38%
Tax -10,959 -2,303 -1,293 -1,887 -3,741 -8,991 11,708 -
NP 52,366 73,116 -20,539 -5,940 -285 7,636 89,583 -8.55%
-
NP to SH 48,692 75,075 -18,562 -4,978 689 8,494 90,127 -9.74%
-
Tax Rate 17.31% 3.05% - - 108.25% 54.07% -15.03% -
Total Cost -5,714 -12,693 78,807 101,181 115,801 113,518 10,903 -
-
Net Worth 930,729 846,118 756,206 822,958 924,168 593,301 571,250 8.47%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 930,729 846,118 756,206 822,958 924,168 593,301 571,250 8.47%
NOSH 846,118 846,118 819,439 605,116 593,175 593,301 571,250 6.76%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 112.25% 121.01% -35.25% -6.24% -0.25% 6.30% 89.15% -
ROE 5.23% 8.87% -2.45% -0.60% 0.07% 1.43% 15.78% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.51 7.14 7.17 15.74 19.47 20.42 17.59 -17.58%
EPS 5.75 8.87 -2.28 -0.82 0.12 1.43 15.78 -15.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.00 0.93 1.36 1.558 1.00 1.00 1.60%
Adjusted Per Share Value based on latest NOSH - 605,116
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 5.51 7.14 6.89 11.26 13.65 14.32 11.88 -12.01%
EPS 5.75 8.87 -2.19 -0.59 0.08 1.00 10.65 -9.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.00 0.8937 0.9726 1.0922 0.7012 0.6751 8.47%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.495 0.52 0.49 0.45 0.50 0.43 0.56 -
P/RPS 8.98 7.28 6.84 2.86 2.57 2.11 3.18 18.87%
P/EPS 8.60 5.86 -21.46 -54.70 430.46 30.04 3.55 15.88%
EY 11.63 17.06 -4.66 -1.83 0.23 3.33 28.17 -13.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.52 0.53 0.33 0.32 0.43 0.56 -3.57%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 29/08/14 28/08/13 30/08/12 24/08/11 24/08/10 28/08/09 -
Price 0.385 0.52 0.43 0.53 0.61 0.44 0.56 -
P/RPS 6.98 7.28 6.00 3.37 3.13 2.15 3.18 13.99%
P/EPS 6.69 5.86 -18.84 -64.43 525.16 30.73 3.55 11.13%
EY 14.95 17.06 -5.31 -1.55 0.19 3.25 28.17 -10.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.52 0.46 0.39 0.39 0.44 0.56 -7.53%

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