[DUTALND] YoY TTM Result on 30-Sep-2011 [#1]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -147.75%
YoY- -102.16%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 57,898 53,757 64,197 148,091 123,830 77,929 178,355 -17.09%
PBT 24,899 26,673 -7,234 2,452 23,288 75,008 51,788 -11.48%
Tax -1,978 -423 -3,326 -3,746 -8,978 13,417 -20,042 -32.00%
NP 22,921 26,250 -10,560 -1,294 14,310 88,425 31,746 -5.28%
-
NP to SH 24,886 28,466 -9,556 -329 15,205 89,145 32,262 -4.23%
-
Tax Rate 7.94% 1.59% - 152.77% 38.55% -17.89% 38.70% -
Total Cost 34,977 27,507 74,757 149,385 109,520 -10,496 146,609 -21.23%
-
Net Worth 837,656 829,195 822,688 843,007 859,486 756,494 792,148 0.93%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 837,656 829,195 822,688 843,007 859,486 756,494 792,148 0.93%
NOSH 846,118 846,118 604,918 591,999 595,625 585,975 562,205 7.04%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 39.59% 48.83% -16.45% -0.87% 11.56% 113.47% 17.80% -
ROE 2.97% 3.43% -1.16% -0.04% 1.77% 11.78% 4.07% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 6.84 6.35 10.61 25.02 20.79 13.30 31.72 -22.55%
EPS 2.94 3.36 -1.58 -0.06 2.55 15.21 5.74 -10.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 1.36 1.424 1.443 1.291 1.409 -5.70%
Adjusted Per Share Value based on latest NOSH - 591,999
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 7.11 6.60 7.88 18.18 15.20 9.57 21.90 -17.08%
EPS 3.06 3.49 -1.17 -0.04 1.87 10.94 3.96 -4.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0284 1.0181 1.0101 1.035 1.0552 0.9288 0.9726 0.93%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.795 0.43 0.50 0.58 0.44 0.57 0.57 -
P/RPS 11.62 6.77 4.71 2.32 2.12 4.29 1.80 36.43%
P/EPS 27.03 12.78 -31.65 -1,043.65 17.24 3.75 9.93 18.15%
EY 3.70 7.82 -3.16 -0.10 5.80 26.69 10.07 -15.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.44 0.37 0.41 0.30 0.44 0.40 12.24%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 28/11/13 30/11/12 25/11/11 23/11/10 19/11/09 26/11/08 -
Price 0.65 0.475 0.51 0.53 0.49 0.56 0.35 -
P/RPS 9.50 7.48 4.81 2.12 2.36 4.21 1.10 43.21%
P/EPS 22.10 14.12 -32.28 -953.68 19.19 3.68 6.10 23.91%
EY 4.52 7.08 -3.10 -0.10 5.21 27.17 16.40 -19.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.48 0.38 0.37 0.34 0.43 0.25 17.55%

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