[DUTALND] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[DUTALND] DUTALAND BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 24.91%
YoY- 329.16%
Quarter Report
Latest QR
Upcoming QR
DUTALND's Result
DUTALND's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 17,635 45,954 49,579 60,405 61,933 144,687 124,620 -27.79%
PBT 179 77,877 18,293 35,313 -12,804 545 23,995 -55.76%
Tax -1,658 -13,814 -104 -2,224 -3,799 -5,360 -7,207 -21.70%
NP -1,479 64,063 18,189 33,089 -16,603 -4,815 16,788 -
-
NP to SH -1,977 59,820 20,171 35,556 -15,516 -3,911 17,678 -
-
Tax Rate 926.26% 17.74% 0.57% 6.30% - 983.49% 30.04% -
Total Cost 19,114 -18,109 31,390 27,316 78,536 149,502 107,832 -25.03%
-
Net Worth 930,729 922,821 837,656 829,195 796,430 800,566 855,155 1.42%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 930,729 922,821 837,656 829,195 796,430 800,566 855,155 1.42%
NOSH 846,118 846,118 846,118 846,118 622,211 598,704 590,576 6.17%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -8.39% 139.41% 36.69% 54.78% -26.81% -3.33% 13.47% -
ROE -0.21% 6.48% 2.41% 4.29% -1.95% -0.49% 2.07% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.08 5.48 5.86 7.14 9.95 25.48 21.10 -32.00%
EPS -0.23 7.13 2.38 4.20 -2.49 -0.69 2.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.10 0.99 0.98 1.28 1.41 1.448 -4.47%
Adjusted Per Share Value based on latest NOSH - 846,118
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.17 5.64 6.09 7.42 7.60 17.76 15.30 -27.76%
EPS -0.24 7.34 2.48 4.37 -1.91 -0.48 2.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1427 1.133 1.0284 1.0181 0.9778 0.9829 1.0499 1.42%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.40 0.455 0.51 0.475 0.52 0.52 0.53 -
P/RPS 19.19 8.31 8.70 6.65 5.22 2.04 2.51 40.31%
P/EPS -171.19 6.38 21.39 11.30 -20.85 -75.49 17.71 -
EY -0.58 15.67 4.67 8.85 -4.80 -1.32 5.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.52 0.48 0.41 0.37 0.37 -0.45%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 24/02/16 25/02/15 27/02/14 28/02/13 28/02/12 23/02/11 -
Price 0.44 0.475 0.55 0.475 0.47 0.52 0.56 -
P/RPS 21.11 8.67 9.39 6.65 4.72 2.04 2.65 41.27%
P/EPS -188.31 6.66 23.07 11.30 -18.85 -75.49 18.71 -
EY -0.53 15.01 4.33 8.85 -5.31 -1.32 5.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.56 0.48 0.37 0.37 0.39 0.42%

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