[DUTALND] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -96.42%
YoY- 101.65%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 25,952 11,932 988 41,294 42,690 64,378 60,104 -13.05%
PBT 14,436 10,606 6,192 5,966 -23,138 91,114 -18,004 -
Tax -180 -5,152 -3,760 -6,550 -840 -5,238 -3,376 -38.63%
NP 14,256 5,454 2,432 -584 -23,978 85,876 -21,380 -
-
NP to SH 15,016 6,096 3,666 362 -21,894 87,914 -20,322 -
-
Tax Rate 1.25% 48.58% 60.72% 109.79% - 5.75% - -
Total Cost 11,696 6,478 -1,444 41,878 66,668 -21,498 81,484 -27.63%
-
Net Worth 1,303,021 939,190 930,729 930,729 837,656 829,195 783,498 8.84%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,303,021 939,190 930,729 930,729 837,656 829,195 783,498 8.84%
NOSH 846,118 846,118 846,118 846,118 846,118 846,118 612,108 5.54%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 54.93% 45.71% 246.15% -1.41% -56.17% 133.39% -35.57% -
ROE 1.15% 0.65% 0.39% 0.04% -2.61% 10.60% -2.59% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.07 1.41 0.12 4.88 5.05 7.61 9.82 -17.60%
EPS 1.78 0.72 0.44 0.04 -2.58 10.40 -3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.11 1.10 1.10 0.99 0.98 1.28 3.12%
Adjusted Per Share Value based on latest NOSH - 846,118
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.07 1.41 0.12 4.88 5.05 7.61 7.10 -13.03%
EPS 1.78 0.72 0.44 0.04 -2.58 10.40 -2.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.11 1.10 1.10 0.99 0.98 0.926 8.84%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.465 0.55 0.40 0.455 0.51 0.475 0.52 -
P/RPS 15.16 39.00 342.56 9.32 10.11 6.24 5.30 19.13%
P/EPS 26.20 76.34 92.32 1,063.49 -19.71 4.57 -15.66 -
EY 3.82 1.31 1.08 0.09 -5.07 21.87 -6.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.50 0.36 0.41 0.52 0.48 0.41 -5.07%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 28/02/18 27/02/17 24/02/16 25/02/15 27/02/14 28/02/13 -
Price 0.505 0.575 0.44 0.475 0.55 0.475 0.47 -
P/RPS 16.46 40.77 376.81 9.73 10.90 6.24 4.79 22.83%
P/EPS 28.46 79.81 101.55 1,110.24 -21.26 4.57 -14.16 -
EY 3.51 1.25 0.98 0.09 -4.70 21.87 -7.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.52 0.40 0.43 0.56 0.48 0.37 -1.88%

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