[DUTALND] QoQ TTM 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- 17.49%
YoY- 346.27%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 23,362 17,436 16,352 102,306 107,972 119,844 130,380 -68.11%
PBT 6,030 6,410 4,094 26,076 24,156 22,351 21,949 -57.63%
Tax 384,074 382,274 381,608 -9,907 -10,690 -10,452 -9,993 -
NP 390,104 388,684 385,702 16,169 13,466 11,899 11,956 914.62%
-
NP to SH 390,904 389,481 386,443 16,953 14,429 13,037 13,215 850.58%
-
Tax Rate -6,369.39% -5,963.71% -9,321.15% 37.99% 44.25% 46.76% 45.53% -
Total Cost -366,742 -371,248 -369,350 86,137 94,506 107,945 118,424 -
-
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 423 423 423 - - - - -
Div Payout % 0.11% 0.11% 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 1,669.82% 2,229.20% 2,358.75% 15.80% 12.47% 9.93% 9.17% -
ROE 30.00% 29.89% 29.85% 1.81% 1.54% 1.39% 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 2.76 2.06 1.93 12.09 12.76 14.16 15.41 -68.12%
EPS 46.20 46.03 45.67 2.00 1.71 1.54 1.56 851.33%
DPS 0.05 0.05 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 2.87 2.14 2.01 12.56 13.26 14.71 16.01 -68.10%
EPS 47.99 47.82 47.45 2.08 1.77 1.60 1.62 851.50%
DPS 0.05 0.05 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 16.84 26.20 25.35 4.71 4.31 4.17 2.99 215.55%
P/EPS 1.01 1.17 1.07 28.45 32.25 38.29 29.45 -89.37%
EY 99.35 85.24 93.21 3.52 3.10 2.61 3.40 842.87%
DY 0.11 0.09 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 18.29 24.02 28.72 4.67 4.51 4.02 3.63 193.03%
P/EPS 1.09 1.08 1.22 28.20 33.72 36.99 35.86 -90.19%
EY 91.48 92.99 82.29 3.55 2.97 2.70 2.79 917.93%
DY 0.10 0.10 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