[DUTALND] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 102.12%
YoY- 66.28%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 140,162 25,818 25,952 11,932 988 41,294 42,690 21.89%
PBT 32,692 794 14,436 10,606 6,192 5,966 -23,138 -
Tax -82 -502 -180 -5,152 -3,760 -6,550 -840 -32.11%
NP 32,610 292 14,256 5,454 2,432 -584 -23,978 -
-
NP to SH 32,810 686 15,016 6,096 3,666 362 -21,894 -
-
Tax Rate 0.25% 63.22% 1.25% 48.58% 60.72% 109.79% - -
Total Cost 107,552 25,526 11,696 6,478 -1,444 41,878 66,668 8.28%
-
Net Worth 1,239,439 1,269,177 1,303,021 939,190 930,729 930,729 837,656 6.74%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,239,439 1,269,177 1,303,021 939,190 930,729 930,729 837,656 6.74%
NOSH 846,118 846,118 846,118 846,118 846,118 846,118 846,118 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 23.27% 1.13% 54.93% 45.71% 246.15% -1.41% -56.17% -
ROE 2.65% 0.05% 1.15% 0.65% 0.39% 0.04% -2.61% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 16.62 3.05 3.07 1.41 0.12 4.88 5.05 21.93%
EPS 3.94 0.08 1.78 0.72 0.44 0.04 -2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.50 1.54 1.11 1.10 1.10 0.99 6.80%
Adjusted Per Share Value based on latest NOSH - 846,118
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 17.21 3.17 3.19 1.46 0.12 5.07 5.24 21.89%
EPS 4.03 0.08 1.84 0.75 0.45 0.04 -2.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5217 1.5583 1.5998 1.1531 1.1427 1.1427 1.0284 6.74%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.365 0.44 0.465 0.55 0.40 0.455 0.51 -
P/RPS 2.20 14.42 15.16 39.00 342.56 9.32 10.11 -22.42%
P/EPS 9.38 542.70 26.20 76.34 92.32 1,063.49 -19.71 -
EY 10.66 0.18 3.82 1.31 1.08 0.09 -5.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.29 0.30 0.50 0.36 0.41 0.52 -11.48%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 11/03/21 25/02/20 25/02/19 28/02/18 27/02/17 24/02/16 25/02/15 -
Price 0.375 0.41 0.505 0.575 0.44 0.475 0.55 -
P/RPS 2.26 13.44 16.46 40.77 376.81 9.73 10.90 -23.04%
P/EPS 9.64 505.70 28.46 79.81 101.55 1,110.24 -21.26 -
EY 10.38 0.20 3.51 1.25 0.98 0.09 -4.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.33 0.52 0.40 0.43 0.56 -11.99%

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