[DUTALND] QoQ TTM 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- 419.6%
YoY- 198.94%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 201,176 191,317 174,672 155,055 115,331 87,687 58,159 128.20%
PBT -12,408 14,756 23,325 37,120 -12,515 -30,295 -28,464 -42.42%
Tax -10,497 -10,490 -10,476 532 451 253 241 -
NP -22,905 4,266 12,849 37,652 -12,064 -30,042 -28,223 -12.96%
-
NP to SH -22,567 4,577 13,138 37,678 -11,789 -29,746 -27,851 -13.05%
-
Tax Rate - 71.09% 44.91% -1.43% - - - -
Total Cost 224,081 187,051 161,823 117,403 127,395 117,729 86,382 88.46%
-
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 83 83 - - - - -
Div Payout % 0.00% 1.82% 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 -11.39% 2.23% 7.36% 24.28% -10.46% -34.26% -48.53% -
ROE -1.86% 0.37% 1.08% 3.05% -0.95% -2.38% -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 24.18 22.99 20.99 18.58 13.68 10.40 6.89 130.40%
EPS -2.71 0.55 1.58 4.51 -1.40 -3.53 -3.30 -12.27%
DPS 0.01 0.01 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 24.70 23.49 21.45 19.04 14.16 10.77 7.14 128.21%
EPS -2.77 0.56 1.61 4.63 -1.45 -3.65 -3.42 -13.07%
DPS 0.01 0.01 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 1.45 1.65 1.86 2.15 2.67 3.32 5.22 -57.32%
P/EPS -12.90 69.09 24.70 8.86 -26.11 -9.78 -10.91 11.78%
EY -7.75 1.45 4.05 11.29 -3.83 -10.22 -9.17 -10.58%
DY 0.03 0.03 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 1.53 1.52 1.81 2.10 2.74 3.46 5.22 -55.77%
P/EPS -13.64 63.63 24.07 8.64 -26.82 -10.21 -10.91 16.00%
EY -7.33 1.57 4.15 11.58 -3.73 -9.80 -9.17 -13.83%
DY 0.03 0.03 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