[DPS] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 94,276 85,506 83,314 79,084 0 0 0 -
PBT 16,652 12,563 12,988 13,428 0 0 0 -
Tax -3,336 -1,128 -1,880 -3,130 0 0 0 -
NP 13,316 11,435 11,108 10,298 0 0 0 -
-
NP to SH 13,316 11,435 11,108 10,298 0 0 0 -
-
Tax Rate 20.03% 8.98% 14.47% 23.31% - - - -
Total Cost 80,960 74,071 72,206 68,786 0 0 0 -
-
Net Worth 70,906 60,871 56,448 257,449 0 0 0 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 70,906 60,871 56,448 257,449 0 0 0 -
NOSH 120,180 106,792 97,324 459,732 0 0 0 -
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 14.12% 13.37% 13.33% 13.02% 0.00% 0.00% 0.00% -
ROE 18.78% 18.79% 19.68% 4.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 78.45 80.07 85.60 17.20 0.00 0.00 0.00 -
EPS 11.08 10.92 11.41 2.24 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.57 0.58 0.56 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 261,249
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 35.68 32.36 31.53 29.93 0.00 0.00 0.00 -
EPS 5.04 4.33 4.20 3.90 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2684 0.2304 0.2137 0.9744 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 - - - - -
Price 0.92 0.69 0.68 0.00 0.00 0.00 0.00 -
P/RPS 1.17 0.86 0.79 0.00 0.00 0.00 0.00 -
P/EPS 8.30 6.44 5.96 0.00 0.00 0.00 0.00 -
EY 12.04 15.52 16.78 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.21 1.17 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 28/04/05 25/03/05 25/03/05 30/08/04 - - - -
Price 0.77 0.99 0.99 0.69 0.00 0.00 0.00 -
P/RPS 0.98 1.24 1.16 4.01 0.00 0.00 0.00 -
P/EPS 6.95 9.25 8.67 30.80 0.00 0.00 0.00 -
EY 14.39 10.82 11.53 3.25 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.74 1.71 1.23 0.00 0.00 0.00 -

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 ⃤ & 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