[DUTALND] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 24.91%
YoY- 329.16%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 57,898 60,423 58,737 60,405 53,757 58,268 61,684 -4.13%
PBT 24,899 75,419 38,401 35,313 26,673 -19,246 -14,080 -
Tax -1,978 -2,303 -2,079 -2,224 -423 -1,293 43 -
NP 22,921 73,116 36,322 33,089 26,250 -20,539 -14,037 -
-
NP to SH 24,886 75,075 39,057 35,556 28,466 -18,562 -12,982 -
-
Tax Rate 7.94% 3.05% 5.41% 6.30% 1.59% - - -
Total Cost 34,977 -12,693 22,415 27,316 27,507 78,807 75,721 -40.21%
-
Net Worth 837,656 846,118 829,195 829,195 829,195 756,206 793,879 3.63%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 837,656 846,118 829,195 829,195 829,195 756,206 793,879 3.63%
NOSH 846,118 846,118 846,118 846,118 846,118 819,439 630,063 21.69%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 39.59% 121.01% 61.84% 54.78% 48.83% -35.25% -22.76% -
ROE 2.97% 8.87% 4.71% 4.29% 3.43% -2.45% -1.64% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.84 7.14 6.94 7.14 6.35 7.17 9.79 -21.24%
EPS 2.94 8.87 4.62 4.20 3.36 -2.28 -2.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.00 0.98 0.98 0.98 0.93 1.26 -14.83%
Adjusted Per Share Value based on latest NOSH - 846,118
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 6.84 7.14 6.94 7.14 6.35 6.89 7.29 -4.15%
EPS 2.94 8.87 4.62 4.20 3.36 -2.19 -1.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.00 0.98 0.98 0.98 0.8937 0.9383 3.63%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.795 0.52 0.49 0.475 0.43 0.49 0.45 -
P/RPS 11.62 7.28 7.06 6.65 6.77 6.84 4.60 85.37%
P/EPS 27.03 5.86 10.62 11.30 12.78 -21.46 -21.84 -
EY 3.70 17.06 9.42 8.85 7.82 -4.66 -4.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.52 0.50 0.48 0.44 0.53 0.36 70.20%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 25/11/14 29/08/14 21/05/14 27/02/14 28/11/13 28/08/13 29/05/13 -
Price 0.65 0.52 0.52 0.475 0.475 0.43 0.565 -
P/RPS 9.50 7.28 7.49 6.65 7.48 6.00 5.77 39.39%
P/EPS 22.10 5.86 11.27 11.30 14.12 -18.84 -27.42 -
EY 4.52 17.06 8.88 8.85 7.08 -5.31 -3.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.52 0.53 0.48 0.48 0.46 0.45 29.05%

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