[DUTALND] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 16.33%
YoY- 39.24%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 40,002 49,192 58,737 61,684 102,712 154,975 95,125 -13.43%
PBT 8,272 91,938 38,401 -14,080 -11,939 30,090 34,875 -21.30%
Tax -3,183 -9,757 -2,079 43 -10,318 -3,497 13,075 -
NP 5,089 82,181 36,322 -14,037 -22,257 26,593 47,950 -31.16%
-
NP to SH 4,200 78,922 39,057 -12,982 -21,365 27,582 48,751 -33.51%
-
Tax Rate 38.48% 10.61% 5.41% - - 11.62% -37.49% -
Total Cost 34,913 -32,989 22,415 75,721 124,969 128,382 47,175 -4.88%
-
Net Worth 949,928 896,885 829,195 793,879 837,896 866,601 748,298 4.05%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 949,928 896,885 829,195 793,879 837,896 866,601 748,298 4.05%
NOSH 846,118 846,118 846,118 630,063 602,803 593,562 581,428 6.44%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.72% 167.06% 61.84% -22.76% -21.67% 17.16% 50.41% -
ROE 0.44% 8.80% 4.71% -1.64% -2.55% 3.18% 6.51% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.63 5.81 6.94 9.79 17.04 26.11 16.36 -18.95%
EPS 0.49 9.33 4.62 -2.06 -3.54 4.65 8.38 -37.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.06 0.98 1.26 1.39 1.46 1.287 -2.58%
Adjusted Per Share Value based on latest NOSH - 630,063
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 4.91 6.04 7.21 7.57 12.61 19.03 11.68 -13.43%
EPS 0.52 9.69 4.80 -1.59 -2.62 3.39 5.99 -33.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1663 1.1012 1.0181 0.9747 1.0287 1.064 0.9187 4.05%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.475 0.535 0.49 0.45 0.49 0.52 0.50 -
P/RPS 10.25 9.20 7.06 4.60 2.88 1.99 3.06 22.29%
P/EPS 97.67 5.74 10.62 -21.84 -13.83 11.19 5.96 59.30%
EY 1.02 17.43 9.42 -4.58 -7.23 8.94 16.77 -37.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.50 0.50 0.36 0.35 0.36 0.39 1.63%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 26/05/15 21/05/14 29/05/13 23/05/12 25/05/11 19/05/10 -
Price 0.45 0.55 0.52 0.565 0.45 0.49 0.47 -
P/RPS 9.71 9.46 7.49 5.77 2.64 1.88 2.87 22.50%
P/EPS 92.53 5.90 11.27 -27.42 -12.70 10.54 5.61 59.47%
EY 1.08 16.96 8.88 -3.65 -7.88 9.48 17.84 -37.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.52 0.53 0.45 0.32 0.34 0.37 1.72%

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