Highlights

[DPS] QoQ Quarter Result on 2018-09-30 [#2]

Stock [DPS]: DPS RESOURCES BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -45.16%    YoY -     -6.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 5,856 8,611 6,417 8,654 9,459 9,574 7,947 -18.37%
  QoQ % -31.99% 34.19% -25.85% -8.51% -1.20% 20.47% -
  Horiz. % 73.69% 108.36% 80.75% 108.90% 119.03% 120.47% 100.00%
PBT -1,051 -1,726 -1,189 -2,088 -753 -1,618 -730 27.42%
  QoQ % 39.11% -45.16% 43.06% -177.29% 53.46% -121.64% -
  Horiz. % 143.97% 236.44% 162.88% 286.03% 103.15% 221.64% 100.00%
Tax -32 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP -1,083 -1,726 -1,189 -2,088 -753 -1,618 -730 29.98%
  QoQ % 37.25% -45.16% 43.06% -177.29% 53.46% -121.64% -
  Horiz. % 148.36% 236.44% 162.88% 286.03% 103.15% 221.64% 100.00%
NP to SH -1,083 -1,726 -1,189 -2,088 -753 -1,618 -730 29.98%
  QoQ % 37.25% -45.16% 43.06% -177.29% 53.46% -121.64% -
  Horiz. % 148.36% 236.44% 162.88% 286.03% 103.15% 221.64% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 6,939 10,337 7,606 10,742 10,212 11,192 8,677 -13.81%
  QoQ % -32.87% 35.91% -29.19% 5.19% -8.76% 28.98% -
  Horiz. % 79.97% 119.13% 87.66% 123.80% 117.69% 128.98% 100.00%
Net Worth 105,798 105,798 111,676 111,676 111,676 111,676 111,676 -3.53%
  QoQ % 0.00% -5.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.74% 94.74% 100.00% 100.00% 100.00% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 105,798 105,798 111,676 111,676 111,676 111,676 111,676 -3.53%
  QoQ % 0.00% -5.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.74% 94.74% 100.00% 100.00% 100.00% 100.00% 100.00%
NOSH 587,770 587,770 587,770 587,770 587,770 587,770 587,770 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -18.49 % -20.04 % -18.53 % -24.13 % -7.96 % -16.90 % -9.19 % 59.17%
  QoQ % 7.73% -8.15% 23.21% -203.14% 52.90% -83.90% -
  Horiz. % 201.20% 218.06% 201.63% 262.57% 86.62% 183.90% 100.00%
ROE -1.02 % -1.63 % -1.06 % -1.87 % -0.67 % -1.45 % -0.65 % 34.93%
  QoQ % 37.42% -53.77% 43.32% -179.10% 53.79% -123.08% -
  Horiz. % 156.92% 250.77% 163.08% 287.69% 103.08% 223.08% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.00 1.47 1.09 1.47 1.61 1.63 1.35 -18.09%
  QoQ % -31.97% 34.86% -25.85% -8.70% -1.23% 20.74% -
  Horiz. % 74.07% 108.89% 80.74% 108.89% 119.26% 120.74% 100.00%
EPS -0.18 -0.29 -0.20 -0.36 -0.13 -0.28 -0.12 30.94%
  QoQ % 37.93% -45.00% 44.44% -176.92% 53.57% -133.33% -
  Horiz. % 150.00% 241.67% 166.67% 300.00% 108.33% 233.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1800 0.1800 0.1900 0.1900 0.1900 0.1900 0.1900 -3.53%
  QoQ % 0.00% -5.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.74% 94.74% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 601,666
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.00 1.47 1.09 1.47 1.61 1.63 1.35 -18.09%
  QoQ % -31.97% 34.86% -25.85% -8.70% -1.23% 20.74% -
  Horiz. % 74.07% 108.89% 80.74% 108.89% 119.26% 120.74% 100.00%
EPS -0.18 -0.29 -0.20 -0.36 -0.13 -0.28 -0.12 30.94%
  QoQ % 37.93% -45.00% 44.44% -176.92% 53.57% -133.33% -
  Horiz. % 150.00% 241.67% 166.67% 300.00% 108.33% 233.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1800 0.1800 0.1900 0.1900 0.1900 0.1900 0.1900 -3.53%
  QoQ % 0.00% -5.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.74% 94.74% 100.00% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.0600 0.0700 0.0750 0.0750 0.0850 0.0900 0.0950 -
P/RPS 6.02 4.78 6.87 5.09 5.28 5.53 7.03 -9.80%
  QoQ % 25.94% -30.42% 34.97% -3.60% -4.52% -21.34% -
  Horiz. % 85.63% 67.99% 97.72% 72.40% 75.11% 78.66% 100.00%
P/EPS -32.56 -23.84 -37.08 -21.11 -66.35 -32.69 -76.49 -43.32%
  QoQ % -36.58% 35.71% -75.65% 68.18% -102.97% 57.26% -
  Horiz. % 42.57% 31.17% 48.48% 27.60% 86.74% 42.74% 100.00%
EY -3.07 -4.20 -2.70 -4.74 -1.51 -3.06 -1.31 76.16%
  QoQ % 26.90% -55.56% 43.04% -213.91% 50.65% -133.59% -
  Horiz. % 234.35% 320.61% 206.11% 361.83% 115.27% 233.59% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.33 0.39 0.39 0.39 0.45 0.47 0.50 -24.14%
  QoQ % -15.38% 0.00% 0.00% -13.33% -4.26% -6.00% -
  Horiz. % 66.00% 78.00% 78.00% 78.00% 90.00% 94.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 29/11/18 27/08/18 31/05/18 26/02/18 29/11/17 28/08/17 -
Price 0.0600 0.0600 0.0750 0.0800 0.0850 0.0800 0.0850 -
P/RPS 6.02 4.10 6.87 5.43 5.28 4.91 6.29 -2.87%
  QoQ % 46.83% -40.32% 26.52% 2.84% 7.54% -21.94% -
  Horiz. % 95.71% 65.18% 109.22% 86.33% 83.94% 78.06% 100.00%
P/EPS -32.56 -20.43 -37.08 -22.52 -66.35 -29.06 -68.44 -38.98%
  QoQ % -59.37% 44.90% -64.65% 66.06% -128.32% 57.54% -
  Horiz. % 47.57% 29.85% 54.18% 32.90% 96.95% 42.46% 100.00%
EY -3.07 -4.89 -2.70 -4.44 -1.51 -3.44 -1.46 63.91%
  QoQ % 37.22% -81.11% 39.19% -194.04% 56.10% -135.62% -
  Horiz. % 210.27% 334.93% 184.93% 304.11% 103.42% 235.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.33 0.33 0.39 0.42 0.45 0.42 0.45 -18.63%
  QoQ % 0.00% -15.38% -7.14% -6.67% 7.14% -6.67% -
  Horiz. % 73.33% 73.33% 86.67% 93.33% 100.00% 93.33% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers