Highlights

[DUTALND] YoY Quarter Result on 2018-09-30 [#1]

Stock [DUTALND]: DUTALAND BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -99.01%    YoY -     402.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 3,988 2,904 6 10,057 9,651 12,176 16,687 -21.22%
  YoY % 37.33% 48,300.00% -99.94% 4.21% -20.74% -27.03% -
  Horiz. % 23.90% 17.40% 0.04% 60.27% 57.84% 72.97% 100.00%
PBT 3,757 1,441 1,039 6,251 -7,230 43,290 -2,629 -
  YoY % 160.72% 38.69% -83.38% 186.46% -116.70% 1,746.63% -
  Horiz. % -142.91% -54.81% -39.52% -237.77% 275.01% -1,646.63% 100.00%
Tax -217 -883 -424 -3,766 -166 -491 -1,361 -26.35%
  YoY % 75.42% -108.25% 88.74% -2,168.67% 66.19% 63.92% -
  Horiz. % 15.94% 64.88% 31.15% 276.71% 12.20% 36.08% 100.00%
NP 3,540 558 615 2,485 -7,396 42,799 -3,990 -
  YoY % 534.41% -9.27% -75.25% 133.60% -117.28% 1,172.66% -
  Horiz. % -88.72% -13.98% -15.41% -62.28% 185.36% -1,072.66% 100.00%
NP to SH 3,792 754 932 2,530 -6,851 43,338 -3,690 -
  YoY % 402.92% -19.10% -63.16% 136.93% -115.81% 1,274.47% -
  Horiz. % -102.76% -20.43% -25.26% -68.56% 185.66% -1,174.47% 100.00%
Tax Rate 5.78 % 61.28 % 40.81 % 60.25 % - % 1.13 % - % -
  YoY % -90.57% 50.16% -32.27% 0.00% 0.00% 0.00% -
  Horiz. % 511.50% 5,423.01% 3,611.50% 5,331.86% 0.00% 100.00% -
Total Cost 448 2,346 -609 7,572 17,047 -30,623 20,677 -47.18%
  YoY % -80.90% 485.22% -108.04% -55.58% 155.67% -248.10% -
  Horiz. % 2.17% 11.35% -2.95% 36.62% 82.44% -148.10% 100.00%
Net Worth 1,303,021 939,190 930,729 930,729 837,656 829,195 822,688 7.96%
  YoY % 38.74% 0.91% 0.00% 11.11% 1.02% 0.79% -
  Horiz. % 158.39% 114.16% 113.13% 113.13% 101.82% 100.79% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,303,021 939,190 930,729 930,729 837,656 829,195 822,688 7.96%
  YoY % 38.74% 0.91% 0.00% 11.11% 1.02% 0.79% -
  Horiz. % 158.39% 114.16% 113.13% 113.13% 101.82% 100.79% 100.00%
NOSH 846,118 846,118 846,118 846,118 846,118 846,118 604,918 5.75%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 39.87% -
  Horiz. % 139.87% 139.87% 139.87% 139.87% 139.87% 139.87% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 88.77 % 19.21 % 10,250.00 % 24.71 % -76.63 % 351.50 % -23.91 % -
  YoY % 362.10% -99.81% 41,381.18% 132.25% -121.80% 1,570.10% -
  Horiz. % -371.27% -80.34% -42,869.09% -103.35% 320.49% -1,470.10% 100.00%
ROE 0.29 % 0.08 % 0.10 % 0.27 % -0.82 % 5.23 % -0.45 % -
  YoY % 262.50% -20.00% -62.96% 132.93% -115.68% 1,262.22% -
  Horiz. % -64.44% -17.78% -22.22% -60.00% 182.22% -1,162.22% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.47 0.34 0.00 1.19 1.14 1.44 2.76 -25.54%
  YoY % 38.24% 0.00% 0.00% 4.39% -20.83% -47.83% -
  Horiz. % 17.03% 12.32% 0.00% 43.12% 41.30% 52.17% 100.00%
EPS 0.45 0.09 0.11 0.30 -0.81 5.12 -0.61 -
  YoY % 400.00% -18.18% -63.33% 137.04% -115.82% 939.34% -
  Horiz. % -73.77% -14.75% -18.03% -49.18% 132.79% -839.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5400 1.1100 1.1000 1.1000 0.9900 0.9800 1.3600 2.09%
  YoY % 38.74% 0.91% 0.00% 11.11% 1.02% -27.94% -
  Horiz. % 113.24% 81.62% 80.88% 80.88% 72.79% 72.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 844,545
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 0.47 0.34 0.00 1.19 1.14 1.44 1.97 -21.24%
  YoY % 38.24% 0.00% 0.00% 4.39% -20.83% -26.90% -
  Horiz. % 23.86% 17.26% 0.00% 60.41% 57.87% 73.10% 100.00%
EPS 0.45 0.09 0.11 0.30 -0.81 5.12 -0.44 -
  YoY % 400.00% -18.18% -63.33% 137.04% -115.82% 1,263.64% -
  Horiz. % -102.27% -20.45% -25.00% -68.18% 184.09% -1,163.64% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5400 1.1100 1.1000 1.1000 0.9900 0.9800 0.9723 7.96%
  YoY % 38.74% 0.91% 0.00% 11.11% 1.02% 0.79% -
  Horiz. % 158.39% 114.16% 113.13% 113.13% 101.82% 100.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.5400 0.5900 0.4250 0.4550 0.7950 0.4300 0.5000 -
P/RPS 114.57 171.90 59,933.36 38.28 69.70 29.88 18.13 35.95%
  YoY % -33.35% -99.71% 156,465.72% -45.08% 133.27% 64.81% -
  Horiz. % 631.94% 948.15% 330,575.62% 211.14% 384.45% 164.81% 100.00%
P/EPS 120.49 662.08 385.84 152.17 -98.18 8.40 -81.97 -
  YoY % -81.80% 71.59% 153.56% 254.99% -1,268.81% 110.25% -
  Horiz. % -146.99% -807.71% -470.71% -185.64% 119.78% -10.25% 100.00%
EY 0.83 0.15 0.26 0.66 -1.02 11.91 -1.22 -
  YoY % 453.33% -42.31% -60.61% 164.71% -108.56% 1,076.23% -
  Horiz. % -68.03% -12.30% -21.31% -54.10% 83.61% -976.23% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.53 0.39 0.41 0.80 0.44 0.37 -0.92%
  YoY % -33.96% 35.90% -4.88% -48.75% 81.82% 18.92% -
  Horiz. % 94.59% 143.24% 105.41% 110.81% 216.22% 118.92% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/11/17 29/11/16 24/11/15 25/11/14 28/11/13 30/11/12 -
Price 0.4950 0.5700 0.3950 0.4700 0.6500 0.4750 0.5100 -
P/RPS 105.02 166.08 55,702.77 39.54 56.99 33.01 18.49 33.56%
  YoY % -36.77% -99.70% 140,777.02% -30.62% 72.64% 78.53% -
  Horiz. % 567.98% 898.22% 301,258.88% 213.85% 308.22% 178.53% 100.00%
P/EPS 110.45 639.64 358.60 157.18 -80.28 9.27 -83.61 -
  YoY % -82.73% 78.37% 128.15% 295.79% -966.02% 111.09% -
  Horiz. % -132.10% -765.03% -428.90% -187.99% 96.02% -11.09% 100.00%
EY 0.91 0.16 0.28 0.64 -1.25 10.78 -1.20 -
  YoY % 468.75% -42.86% -56.25% 151.20% -111.60% 998.33% -
  Horiz. % -75.83% -13.33% -23.33% -53.33% 104.17% -898.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.32 0.51 0.36 0.43 0.66 0.48 0.38 -2.82%
  YoY % -37.25% 41.67% -16.28% -34.85% 37.50% 26.32% -
  Horiz. % 84.21% 134.21% 94.74% 113.16% 173.68% 126.32% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers