[DUTALND] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -62.37%
YoY- -296.73%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 45,954 49,579 60,405 61,933 144,687 124,620 79,113 -8.65%
PBT 77,877 18,293 35,313 -12,804 545 23,995 87,025 -1.83%
Tax -13,814 -104 -2,224 -3,799 -5,360 -7,207 14,737 -
NP 64,063 18,189 33,089 -16,603 -4,815 16,788 101,762 -7.41%
-
NP to SH 59,820 20,171 35,556 -15,516 -3,911 17,678 102,520 -8.58%
-
Tax Rate 17.74% 0.57% 6.30% - 983.49% 30.04% -16.93% -
Total Cost -18,109 31,390 27,316 78,536 149,502 107,832 -22,649 -3.65%
-
Net Worth 922,821 837,656 829,195 796,430 800,566 855,155 770,223 3.05%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 922,821 837,656 829,195 796,430 800,566 855,155 770,223 3.05%
NOSH 846,118 846,118 846,118 622,211 598,704 590,576 597,999 5.95%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 139.41% 36.69% 54.78% -26.81% -3.33% 13.47% 128.63% -
ROE 6.48% 2.41% 4.29% -1.95% -0.49% 2.07% 13.31% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.48 5.86 7.14 9.95 25.48 21.10 13.23 -13.65%
EPS 7.13 2.38 4.20 -2.49 -0.69 2.99 17.14 -13.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 0.99 0.98 1.28 1.41 1.448 1.288 -2.59%
Adjusted Per Share Value based on latest NOSH - 622,211
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.64 6.09 7.42 7.60 17.76 15.30 9.71 -8.65%
EPS 7.34 2.48 4.37 -1.91 -0.48 2.17 12.59 -8.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.133 1.0284 1.0181 0.9778 0.9829 1.0499 0.9457 3.05%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.455 0.51 0.475 0.52 0.52 0.53 0.50 -
P/RPS 8.31 8.70 6.65 5.22 2.04 2.51 3.78 14.02%
P/EPS 6.38 21.39 11.30 -20.85 -75.49 17.71 2.92 13.90%
EY 15.67 4.67 8.85 -4.80 -1.32 5.65 34.29 -12.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.52 0.48 0.41 0.37 0.37 0.39 0.83%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 25/02/15 27/02/14 28/02/13 28/02/12 23/02/11 04/02/10 -
Price 0.475 0.55 0.475 0.47 0.52 0.56 0.51 -
P/RPS 8.67 9.39 6.65 4.72 2.04 2.65 3.85 14.48%
P/EPS 6.66 23.07 11.30 -18.85 -75.49 18.71 2.97 14.40%
EY 15.01 4.33 8.85 -5.31 -1.32 5.35 33.62 -12.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.56 0.48 0.37 0.37 0.39 0.40 1.21%

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