[DPS] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -15.12%
YoY- 7.39%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 108,578 103,240 98,102 97,512 98,442 94,276 85,506 17.31%
PBT 12,852 13,928 13,384 14,964 17,792 16,652 12,563 1.53%
Tax -1,240 -1,400 -1,627 -3,034 -3,738 -3,336 -1,128 6.53%
NP 11,612 12,528 11,757 11,929 14,054 13,316 11,435 1.03%
-
NP to SH 11,612 12,528 11,763 11,929 14,054 13,316 11,435 1.03%
-
Tax Rate 9.65% 10.05% 12.16% 20.28% 21.01% 20.03% 8.98% -
Total Cost 96,966 90,712 86,345 85,582 84,388 80,960 74,071 19.72%
-
Net Worth 81,334 80,400 75,573 73,159 70,749 70,906 60,871 21.37%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 7,507 - 3,598 4,797 7,194 - - -
Div Payout % 64.66% - 30.59% 40.21% 51.19% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 81,334 80,400 75,573 73,159 70,749 70,906 60,871 21.37%
NOSH 125,129 120,000 119,958 119,932 119,914 120,180 106,792 11.17%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.69% 12.13% 11.98% 12.23% 14.28% 14.12% 13.37% -
ROE 14.28% 15.58% 15.56% 16.31% 19.86% 18.78% 18.79% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 86.77 86.03 81.78 81.31 82.09 78.45 80.07 5.51%
EPS 9.28 10.44 9.80 9.95 11.72 11.08 10.92 -10.30%
DPS 6.00 0.00 3.00 4.00 6.00 0.00 0.00 -
NAPS 0.65 0.67 0.63 0.61 0.59 0.59 0.57 9.17%
Adjusted Per Share Value based on latest NOSH - 119,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 51.31 48.79 46.36 46.08 46.52 44.55 40.41 17.30%
EPS 5.49 5.92 5.56 5.64 6.64 6.29 5.40 1.11%
DPS 3.55 0.00 1.70 2.27 3.40 0.00 0.00 -
NAPS 0.3844 0.38 0.3572 0.3457 0.3344 0.3351 0.2877 21.37%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.69 0.71 0.70 0.69 0.73 0.92 0.69 -
P/RPS 0.80 0.83 0.86 0.85 0.89 1.17 0.86 -4.71%
P/EPS 7.44 6.80 7.14 6.94 6.23 8.30 6.44 10.13%
EY 13.45 14.70 14.01 14.42 16.05 12.04 15.52 -9.12%
DY 8.70 0.00 4.29 5.80 8.22 0.00 0.00 -
P/NAPS 1.06 1.06 1.11 1.13 1.24 1.56 1.21 -8.46%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 25/04/06 27/02/06 23/11/05 29/08/05 28/04/05 25/03/05 -
Price 0.68 0.77 0.67 0.69 0.70 0.77 0.99 -
P/RPS 0.78 0.90 0.82 0.85 0.85 0.98 1.24 -26.64%
P/EPS 7.33 7.38 6.83 6.94 5.97 6.95 9.25 -14.40%
EY 13.65 13.56 14.64 14.42 16.74 14.39 10.82 16.80%
DY 8.82 0.00 4.48 5.80 8.57 0.00 0.00 -
P/NAPS 1.05 1.15 1.06 1.13 1.19 1.31 1.74 -28.65%

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