[DUTALND] YoY TTM Result on 31-Dec-2016 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 62.18%
YoY- -103.3%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 26,445 23,362 107,972 17,635 45,954 49,579 60,405 -12.85%
PBT 4,695 6,030 24,156 179 77,877 18,293 35,313 -28.54%
Tax -744 384,074 -10,690 -1,658 -13,814 -104 -2,224 -16.67%
NP 3,951 390,104 13,466 -1,479 64,063 18,189 33,089 -29.81%
-
NP to SH 4,304 390,904 14,429 -1,977 59,820 20,171 35,556 -29.65%
-
Tax Rate 15.85% -6,369.39% 44.25% 926.26% 17.74% 0.57% 6.30% -
Total Cost 22,494 -366,742 94,506 19,114 -18,109 31,390 27,316 -3.18%
-
Net Worth 1,269,177 1,303,021 939,190 930,729 922,821 837,656 829,195 7.34%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 423 423 - - - - - -
Div Payout % 9.83% 0.11% - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,269,177 1,303,021 939,190 930,729 922,821 837,656 829,195 7.34%
NOSH 846,118 846,118 846,118 846,118 846,118 846,118 846,118 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 14.94% 1,669.82% 12.47% -8.39% 139.41% 36.69% 54.78% -
ROE 0.34% 30.00% 1.54% -0.21% 6.48% 2.41% 4.29% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 3.13 2.76 12.76 2.08 5.48 5.86 7.14 -12.83%
EPS 0.51 46.20 1.71 -0.23 7.13 2.38 4.20 -29.61%
DPS 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.54 1.11 1.10 1.10 0.99 0.98 7.34%
Adjusted Per Share Value based on latest NOSH - 846,118
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 3.25 2.87 13.26 2.17 5.64 6.09 7.42 -12.84%
EPS 0.53 47.99 1.77 -0.24 7.34 2.48 4.37 -29.63%
DPS 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5583 1.5998 1.1531 1.1427 1.133 1.0284 1.0181 7.34%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.44 0.465 0.55 0.40 0.455 0.51 0.475 -
P/RPS 14.08 16.84 4.31 19.19 8.31 8.70 6.65 13.31%
P/EPS 86.50 1.01 32.25 -171.19 6.38 21.39 11.30 40.36%
EY 1.16 99.35 3.10 -0.58 15.67 4.67 8.85 -28.71%
DY 0.11 0.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.50 0.36 0.41 0.52 0.48 -8.05%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 25/02/19 28/02/18 27/02/17 24/02/16 25/02/15 27/02/14 -
Price 0.41 0.505 0.575 0.44 0.475 0.55 0.475 -
P/RPS 13.12 18.29 4.51 21.11 8.67 9.39 6.65 11.98%
P/EPS 80.60 1.09 33.72 -188.31 6.66 23.07 11.30 38.72%
EY 1.24 91.48 2.97 -0.53 15.01 4.33 8.85 -27.92%
DY 0.12 0.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.33 0.52 0.40 0.43 0.56 0.48 -9.13%

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