[DUTALND] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
16-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -12.75%
YoY- 148.73%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 193,170 229,496 174,672 159,721 140,162 162,916 58,159 122.12%
PBT -38,774 -42,884 23,325 28,344 32,692 -8,604 -28,464 22.81%
Tax -124 -192 -10,476 -8 -82 -140 241 -
NP -38,898 -43,076 12,849 28,336 32,610 -8,744 -28,223 23.77%
-
NP to SH -38,600 -42,732 13,138 28,628 32,810 -8,488 -27,851 24.23%
-
Tax Rate - - 44.91% 0.03% 0.25% - - -
Total Cost 232,068 272,572 161,823 131,385 107,552 171,660 86,382 92.90%
-
Net Worth 1,214,755 1,223,267 1,215,003 1,235,264 1,239,439 1,248,411 1,232,272 -0.94%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 83 - - - - -
Div Payout % - - 0.63% - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,214,755 1,223,267 1,215,003 1,235,264 1,239,439 1,248,411 1,232,272 -0.94%
NOSH 846,118 846,118 846,118 846,118 846,118 846,118 846,118 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -20.14% -18.77% 7.36% 17.74% 23.27% -5.37% -48.53% -
ROE -3.18% -3.49% 1.08% 2.32% 2.65% -0.68% -2.26% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 23.22 27.58 20.99 19.14 16.62 19.31 6.89 124.28%
EPS -4.64 -5.12 1.58 3.47 3.94 -1.00 -3.32 24.92%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.47 1.46 1.48 1.47 1.48 1.46 0.00%
Adjusted Per Share Value based on latest NOSH - 846,118
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 23.72 28.18 21.45 19.61 17.21 20.00 7.14 122.15%
EPS -4.74 -5.25 1.61 3.51 4.03 -1.04 -3.42 24.23%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.4914 1.5019 1.4917 1.5166 1.5217 1.5328 1.5129 -0.94%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.35 0.38 0.39 0.40 0.365 0.345 0.36 -
P/RPS 1.51 1.38 1.86 2.09 2.20 1.79 5.22 -56.16%
P/EPS -7.54 -7.40 24.70 11.66 9.38 -34.29 -10.91 -21.77%
EY -13.26 -13.51 4.05 8.57 10.66 -2.92 -9.17 27.78%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.27 0.27 0.25 0.23 0.25 -2.67%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 29/11/21 30/09/21 16/06/21 11/03/21 23/11/20 28/08/20 -
Price 0.37 0.35 0.38 0.39 0.375 0.36 0.36 -
P/RPS 1.59 1.27 1.81 2.04 2.26 1.86 5.22 -54.63%
P/EPS -7.98 -6.82 24.07 11.37 9.64 -35.78 -10.91 -18.77%
EY -12.54 -14.67 4.15 8.79 10.38 -2.80 -9.17 23.13%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.24 0.26 0.26 0.26 0.24 0.25 0.00%

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 ⃤ & 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