[DUTALND] YoY Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 98.0%
YoY- 146.33%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 96,585 70,081 12,909 12,976 5,966 494 20,647 29.29%
PBT -19,387 16,346 397 7,218 5,303 3,096 2,983 -
Tax -62 -41 -251 -90 -2,576 -1,880 -3,275 -48.34%
NP -19,449 16,305 146 7,128 2,727 1,216 -292 101.20%
-
NP to SH -19,300 16,405 343 7,508 3,048 1,833 181 -
-
Tax Rate - 0.25% 63.22% 1.25% 48.58% 60.72% 109.79% -
Total Cost 116,034 53,776 12,763 5,848 3,239 -722 20,939 32.99%
-
Net Worth 1,214,755 1,239,439 1,269,177 1,303,021 939,190 930,729 930,729 4.53%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,214,755 1,239,439 1,269,177 1,303,021 939,190 930,729 930,729 4.53%
NOSH 846,118 846,118 846,118 846,118 846,118 846,118 846,118 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -20.14% 23.27% 1.13% 54.93% 45.71% 246.15% -1.41% -
ROE -1.59% 1.32% 0.03% 0.58% 0.32% 0.20% 0.02% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 11.61 8.31 1.53 1.53 0.71 0.06 2.44 29.65%
EPS -2.32 1.97 0.04 0.89 0.36 0.22 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.47 1.50 1.54 1.11 1.10 1.10 4.82%
Adjusted Per Share Value based on latest NOSH - 846,118
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 11.86 8.60 1.58 1.59 0.73 0.06 2.53 29.33%
EPS -2.37 2.01 0.04 0.92 0.37 0.23 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4914 1.5217 1.5583 1.5998 1.1531 1.1427 1.1427 4.53%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.35 0.365 0.44 0.465 0.55 0.40 0.455 -
P/RPS 3.02 4.39 28.84 30.32 78.00 685.12 18.65 -26.15%
P/EPS -15.09 18.76 1,085.40 52.40 152.68 184.64 2,126.98 -
EY -6.63 5.33 0.09 1.91 0.65 0.54 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.25 0.29 0.30 0.50 0.36 0.41 -8.53%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 11/03/21 25/02/20 25/02/19 28/02/18 27/02/17 24/02/16 -
Price 0.37 0.375 0.41 0.505 0.575 0.44 0.475 -
P/RPS 3.19 4.51 26.87 32.93 81.55 753.63 19.47 -26.00%
P/EPS -15.95 19.27 1,011.39 56.91 159.62 203.11 2,220.48 -
EY -6.27 5.19 0.10 1.76 0.63 0.49 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.26 0.27 0.33 0.52 0.40 0.43 -8.63%

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