[DPS] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 14.28%
YoY- 27.44%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 173,932 161,472 150,616 140,293 133,138 120,368 115,948 31.07%
PBT 13,112 13,548 12,112 15,085 14,798 14,648 15,223 -9.48%
Tax -1,108 -1,044 -895 -112 -1,696 -1,584 -988 7.94%
NP 12,004 12,504 11,217 14,973 13,102 13,064 14,235 -10.75%
-
NP to SH 12,004 12,504 11,217 14,973 13,102 13,064 14,235 -10.75%
-
Tax Rate 8.45% 7.71% 7.39% 0.74% 11.46% 10.81% 6.49% -
Total Cost 161,928 148,968 139,399 125,320 120,036 107,304 101,713 36.38%
-
Net Worth 170,395 161,184 104,312 104,267 101,698 97,847 92,587 50.23%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 170,395 161,184 104,312 104,267 101,698 97,847 92,587 50.23%
NOSH 254,322 244,218 132,040 131,983 132,076 132,226 128,594 57.62%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.90% 7.74% 7.45% 10.67% 9.84% 10.85% 12.28% -
ROE 7.04% 7.76% 10.75% 14.36% 12.88% 13.35% 15.37% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 68.39 66.12 114.07 106.30 100.80 91.03 90.17 -16.84%
EPS 4.72 5.12 8.50 9.95 9.92 9.88 11.24 -43.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.66 0.79 0.79 0.77 0.74 0.72 -4.68%
Adjusted Per Share Value based on latest NOSH - 131,720
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 65.83 61.12 57.01 53.10 50.39 45.56 43.89 31.06%
EPS 4.54 4.73 4.25 5.67 4.96 4.94 5.39 -10.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6449 0.6101 0.3948 0.3946 0.3849 0.3703 0.3504 50.23%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.27 0.31 0.46 0.55 0.56 0.69 0.68 -
P/RPS 0.39 0.47 0.40 0.52 0.56 0.76 0.75 -35.36%
P/EPS 5.72 6.05 5.41 4.85 5.65 6.98 6.14 -4.61%
EY 17.48 16.52 18.47 20.63 17.71 14.32 16.28 4.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.58 0.70 0.73 0.93 0.94 -43.45%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/04/08 27/02/08 28/11/07 24/08/07 27/04/07 27/02/07 -
Price 0.22 0.31 0.32 0.51 0.50 0.61 0.67 -
P/RPS 0.32 0.47 0.28 0.48 0.50 0.67 0.74 -42.84%
P/EPS 4.66 6.05 3.77 4.50 5.04 6.17 6.05 -15.98%
EY 21.45 16.52 26.55 22.24 19.84 16.20 16.52 19.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.47 0.41 0.65 0.65 0.82 0.93 -49.91%

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