[DUTALND] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 16.33%
YoY- 39.24%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 60,405 53,757 58,268 61,684 61,933 64,197 95,241 -26.12%
PBT 35,313 26,673 -19,246 -14,080 -12,804 -7,234 -4,053 -
Tax -2,224 -423 -1,293 43 -3,799 -3,326 -1,887 11.54%
NP 33,089 26,250 -20,539 -14,037 -16,603 -10,560 -5,940 -
-
NP to SH 35,556 28,466 -18,562 -12,982 -15,516 -9,556 -4,978 -
-
Tax Rate 6.30% 1.59% - - - - - -
Total Cost 27,316 27,507 78,807 75,721 78,536 74,757 101,181 -58.12%
-
Net Worth 829,195 829,195 756,206 793,879 796,430 822,688 822,958 0.50%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 829,195 829,195 756,206 793,879 796,430 822,688 822,958 0.50%
NOSH 846,118 846,118 819,439 630,063 622,211 604,918 605,116 24.96%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 54.78% 48.83% -35.25% -22.76% -26.81% -16.45% -6.24% -
ROE 4.29% 3.43% -2.45% -1.64% -1.95% -1.16% -0.60% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.14 6.35 7.17 9.79 9.95 10.61 15.74 -40.87%
EPS 4.20 3.36 -2.28 -2.06 -2.49 -1.58 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.98 0.93 1.26 1.28 1.36 1.36 -19.57%
Adjusted Per Share Value based on latest NOSH - 630,063
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 7.14 6.35 6.89 7.29 7.32 7.59 11.26 -26.13%
EPS 4.20 3.36 -2.19 -1.53 -1.83 -1.13 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.98 0.8937 0.9383 0.9413 0.9723 0.9726 0.50%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.475 0.43 0.49 0.45 0.52 0.50 0.45 -
P/RPS 6.65 6.77 6.84 4.60 5.22 4.71 2.86 75.24%
P/EPS 11.30 12.78 -21.46 -21.84 -20.85 -31.65 -54.70 -
EY 8.85 7.82 -4.66 -4.58 -4.80 -3.16 -1.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.53 0.36 0.41 0.37 0.33 28.28%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 28/08/13 29/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.475 0.475 0.43 0.565 0.47 0.51 0.53 -
P/RPS 6.65 7.48 6.00 5.77 4.72 4.81 3.37 57.12%
P/EPS 11.30 14.12 -18.84 -27.42 -18.85 -32.28 -64.43 -
EY 8.85 7.08 -5.31 -3.65 -5.31 -3.10 -1.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.46 0.45 0.37 0.38 0.39 14.80%

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