[DUTALND] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -1.09%
YoY- 176.32%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 121,154 95,125 79,113 77,929 100,486 114,183 146,628 -11.97%
PBT 16,627 34,875 87,025 75,008 77,875 60,493 21,779 -16.50%
Tax -8,991 13,075 14,737 13,417 11,708 -12,844 -17,752 -36.54%
NP 7,636 47,950 101,762 88,425 89,583 47,649 4,027 53.37%
-
NP to SH 8,494 48,751 102,520 89,145 90,127 48,236 4,570 51.34%
-
Tax Rate 54.07% -37.49% -16.93% -17.89% -15.03% 21.23% 81.51% -
Total Cost 113,518 47,175 -22,649 -10,496 10,903 66,534 142,601 -14.14%
-
Net Worth 593,301 748,298 770,223 756,494 571,250 730,692 782,449 -16.88%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 593,301 748,298 770,223 756,494 571,250 730,692 782,449 -16.88%
NOSH 593,301 581,428 597,999 585,975 571,250 564,677 565,353 3.27%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.30% 50.41% 128.63% 113.47% 89.15% 41.73% 2.75% -
ROE 1.43% 6.51% 13.31% 11.78% 15.78% 6.60% 0.58% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.42 16.36 13.23 13.30 17.59 20.22 25.94 -14.78%
EPS 1.43 8.38 17.14 15.21 15.78 8.54 0.81 46.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.287 1.288 1.291 1.00 1.294 1.384 -19.52%
Adjusted Per Share Value based on latest NOSH - 585,975
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 14.32 11.24 9.35 9.21 11.88 13.49 17.33 -11.97%
EPS 1.00 5.76 12.12 10.54 10.65 5.70 0.54 50.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7012 0.8844 0.9103 0.8941 0.6751 0.8636 0.9248 -16.89%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.43 0.50 0.50 0.57 0.56 0.38 0.46 -
P/RPS 2.11 3.06 3.78 4.29 3.18 1.88 1.77 12.46%
P/EPS 30.04 5.96 2.92 3.75 3.55 4.45 56.91 -34.76%
EY 3.33 16.77 34.29 26.69 28.17 22.48 1.76 53.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.39 0.44 0.56 0.29 0.33 19.35%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 19/05/10 04/02/10 19/11/09 28/08/09 29/05/09 26/02/09 -
Price 0.44 0.47 0.51 0.56 0.56 0.41 0.33 -
P/RPS 2.15 2.87 3.85 4.21 3.18 2.03 1.27 42.18%
P/EPS 30.73 5.61 2.97 3.68 3.55 4.80 40.82 -17.28%
EY 3.25 17.84 33.62 27.17 28.17 20.83 2.45 20.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.40 0.43 0.56 0.32 0.24 49.96%

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