[DUTALND] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -59.01%
YoY- 200.48%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 25,952 15,952 16,352 14,728 11,932 11,616 130,381 -65.80%
PBT 14,436 15,028 -7,409 4,226 10,606 5,764 21,950 -24.31%
Tax -180 -868 393,111 -2,385 -5,152 -3,532 -9,993 -93.07%
NP 14,256 14,160 385,702 1,841 5,454 2,232 11,957 12.40%
-
NP to SH 15,016 15,168 386,443 2,498 6,096 3,016 13,216 8.86%
-
Tax Rate 1.25% 5.78% - 56.44% 48.58% 61.28% 45.53% -
Total Cost 11,696 1,792 -369,350 12,886 6,478 9,384 118,424 -78.54%
-
Net Worth 1,303,021 1,303,021 1,294,560 939,190 939,190 939,190 939,190 24.31%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 423 - - - - -
Div Payout % - - 0.11% - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,303,021 1,303,021 1,294,560 939,190 939,190 939,190 939,190 24.31%
NOSH 846,118 846,118 846,118 846,118 846,118 846,118 846,118 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 54.93% 88.77% 2,358.75% 12.50% 45.71% 19.21% 9.17% -
ROE 1.15% 1.16% 29.85% 0.27% 0.65% 0.32% 1.41% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.07 1.89 1.93 1.74 1.41 1.37 15.41 -65.78%
EPS 1.78 1.80 45.67 0.29 0.72 0.36 1.56 9.16%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.54 1.53 1.11 1.11 1.11 1.11 24.31%
Adjusted Per Share Value based on latest NOSH - 846,118
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.19 1.96 2.01 1.81 1.46 1.43 16.01 -65.78%
EPS 1.84 1.86 47.45 0.31 0.75 0.37 1.62 8.83%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 1.5998 1.5998 1.5894 1.1531 1.1531 1.1531 1.1531 24.31%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.465 0.54 0.49 0.57 0.55 0.59 0.46 -
P/RPS 15.16 28.64 25.35 32.75 39.00 42.98 2.99 194.26%
P/EPS 26.20 30.12 1.07 193.02 76.34 165.52 29.45 -7.47%
EY 3.82 3.32 93.21 0.52 1.31 0.60 3.40 8.05%
DY 0.00 0.00 0.10 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.32 0.51 0.50 0.53 0.41 -18.75%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 28/11/18 30/08/18 30/05/18 28/02/18 29/11/17 29/08/17 -
Price 0.505 0.495 0.555 0.565 0.575 0.57 0.56 -
P/RPS 16.46 26.26 28.72 32.46 40.77 41.52 3.63 173.20%
P/EPS 28.46 27.61 1.22 191.32 79.81 159.91 35.85 -14.22%
EY 3.51 3.62 82.29 0.52 1.25 0.63 2.79 16.48%
DY 0.00 0.00 0.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.32 0.36 0.51 0.52 0.51 0.50 -24.13%

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