[DUTALND] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 30.56%
YoY- 218.3%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 64,378 60,104 126,720 68,378 61,446 104,192 160,314 -14.09%
PBT 91,114 -18,004 -502 5,320 -9,416 -27,716 42,612 13.49%
Tax -5,238 -3,376 448 3,686 118 -5,940 -10,246 -10.57%
NP 85,876 -21,380 -54 9,006 -9,298 -33,656 32,366 17.64%
-
NP to SH 87,914 -20,322 754 9,954 -8,414 -33,200 33,004 17.72%
-
Tax Rate 5.75% - - -69.29% - - 24.04% -
Total Cost -21,498 81,484 126,774 59,372 70,744 137,848 127,948 -
-
Net Worth 829,195 783,498 844,172 857,939 763,185 781,442 785,540 0.90%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 829,195 783,498 844,172 857,939 763,185 781,442 785,540 0.90%
NOSH 846,118 612,108 598,704 592,500 592,535 564,625 565,136 6.95%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 133.39% -35.57% -0.04% 13.17% -15.13% -32.30% 20.19% -
ROE 10.60% -2.59% 0.09% 1.16% -1.10% -4.25% 4.20% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 7.61 9.82 21.17 11.54 10.37 18.45 28.37 -19.67%
EPS 10.40 -3.32 0.12 1.68 -1.42 -5.88 5.84 10.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.28 1.41 1.448 1.288 1.384 1.39 -5.65%
Adjusted Per Share Value based on latest NOSH - 590,576
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 7.90 7.38 15.56 8.40 7.54 12.79 19.68 -14.09%
EPS 10.79 -2.50 0.09 1.22 -1.03 -4.08 4.05 17.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0181 0.962 1.0364 1.0533 0.937 0.9594 0.9645 0.90%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.475 0.52 0.52 0.53 0.50 0.46 1.05 -
P/RPS 6.24 5.30 2.46 4.59 4.82 2.49 3.70 9.09%
P/EPS 4.57 -15.66 412.90 31.55 -35.21 -7.82 17.98 -20.39%
EY 21.87 -6.38 0.24 3.17 -2.84 -12.78 5.56 25.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.41 0.37 0.37 0.39 0.33 0.76 -7.36%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 28/02/12 23/02/11 04/02/10 26/02/09 29/02/08 -
Price 0.475 0.47 0.52 0.56 0.51 0.33 0.73 -
P/RPS 6.24 4.79 2.46 4.85 4.92 1.79 2.57 15.91%
P/EPS 4.57 -14.16 412.90 33.33 -35.92 -5.61 12.50 -15.42%
EY 21.87 -7.06 0.24 3.00 -2.78 -17.82 8.00 18.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.37 0.37 0.39 0.40 0.24 0.53 -1.63%

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