[DUTALND] YoY TTM Result on 31-Dec-2022 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 8.96%
YoY- -67.24%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 157,609 153,979 201,176 115,331 26,445 23,362 107,972 6.50%
PBT 13,529 -34,368 -12,408 -12,515 4,695 6,030 24,156 -9.20%
Tax 5,377 -3,439 -10,497 451 -744 384,074 -10,690 -
NP 18,906 -37,807 -22,905 -12,064 3,951 390,104 13,466 5.81%
-
NP to SH 18,706 -37,742 -22,567 -11,789 4,304 390,904 14,429 4.41%
-
Tax Rate -39.74% - - - 15.85% -6,369.39% 44.25% -
Total Cost 138,703 191,786 224,081 127,395 22,494 -366,742 94,506 6.60%
-
Net Worth 1,195,005 1,173,191 1,214,755 1,239,439 1,269,177 1,303,021 939,190 4.09%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - 83 - 423 423 - -
Div Payout % - - 0.00% - 9.83% 0.11% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,195,005 1,173,191 1,214,755 1,239,439 1,269,177 1,303,021 939,190 4.09%
NOSH 846,118 846,118 846,118 846,118 846,118 846,118 846,118 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 12.00% -24.55% -11.39% -10.46% 14.94% 1,669.82% 12.47% -
ROE 1.57% -3.22% -1.86% -0.95% 0.34% 30.00% 1.54% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 19.12 18.64 24.18 13.68 3.13 2.76 12.76 6.96%
EPS 2.27 -4.57 -2.71 -1.40 0.51 46.20 1.71 4.83%
DPS 0.00 0.00 0.01 0.00 0.05 0.05 0.00 -
NAPS 1.45 1.42 1.46 1.47 1.50 1.54 1.11 4.55%
Adjusted Per Share Value based on latest NOSH - 846,118
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 18.63 18.20 23.78 13.63 3.13 2.76 12.76 6.50%
EPS 2.21 -4.46 -2.67 -1.39 0.51 46.20 1.71 4.36%
DPS 0.00 0.00 0.01 0.00 0.05 0.05 0.00 -
NAPS 1.4123 1.3866 1.4357 1.4649 1.50 1.54 1.11 4.09%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.295 0.30 0.35 0.365 0.44 0.465 0.55 -
P/RPS 1.54 1.61 1.45 2.67 14.08 16.84 4.31 -15.75%
P/EPS 13.00 -6.57 -12.90 -26.11 86.50 1.01 32.25 -14.04%
EY 7.69 -15.23 -7.75 -3.83 1.16 99.35 3.10 16.34%
DY 0.00 0.00 0.03 0.00 0.11 0.11 0.00 -
P/NAPS 0.20 0.21 0.24 0.25 0.29 0.30 0.50 -14.15%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 25/02/22 11/03/21 25/02/20 25/02/19 28/02/18 -
Price 0.32 0.29 0.37 0.375 0.41 0.505 0.575 -
P/RPS 1.67 1.56 1.53 2.74 13.12 18.29 4.51 -15.25%
P/EPS 14.10 -6.35 -13.64 -26.82 80.60 1.09 33.72 -13.51%
EY 7.09 -15.75 -7.33 -3.73 1.24 91.48 2.97 15.59%
DY 0.00 0.00 0.03 0.00 0.12 0.10 0.00 -
P/NAPS 0.22 0.20 0.25 0.26 0.27 0.33 0.52 -13.35%

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