[DPS] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -25.09%
YoY- -21.2%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 184,261 173,932 161,472 150,616 140,293 133,138 120,368 32.72%
PBT 8,838 13,112 13,548 12,112 15,085 14,798 14,648 -28.53%
Tax 7,301 -1,108 -1,044 -895 -112 -1,696 -1,584 -
NP 16,140 12,004 12,504 11,217 14,973 13,102 13,064 15.09%
-
NP to SH 16,140 12,004 12,504 11,217 14,973 13,102 13,064 15.09%
-
Tax Rate -82.61% 8.45% 7.71% 7.39% 0.74% 11.46% 10.81% -
Total Cost 168,121 161,928 148,968 139,399 125,320 120,036 107,304 34.78%
-
Net Worth 182,862 170,395 161,184 104,312 104,267 101,698 97,847 51.55%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 182,862 170,395 161,184 104,312 104,267 101,698 97,847 51.55%
NOSH 257,553 254,322 244,218 132,040 131,983 132,076 132,226 55.77%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.76% 6.90% 7.74% 7.45% 10.67% 9.84% 10.85% -
ROE 8.83% 7.04% 7.76% 10.75% 14.36% 12.88% 13.35% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 71.54 68.39 66.12 114.07 106.30 100.80 91.03 -14.80%
EPS 6.27 4.72 5.12 8.50 9.95 9.92 9.88 -26.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.67 0.66 0.79 0.79 0.77 0.74 -2.71%
Adjusted Per Share Value based on latest NOSH - 132,234
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 69.74 65.83 61.12 57.01 53.10 50.39 45.56 32.71%
EPS 6.11 4.54 4.73 4.25 5.67 4.96 4.94 15.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6921 0.6449 0.6101 0.3948 0.3946 0.3849 0.3703 51.55%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.17 0.27 0.31 0.46 0.55 0.56 0.69 -
P/RPS 0.24 0.39 0.47 0.40 0.52 0.56 0.76 -53.52%
P/EPS 2.71 5.72 6.05 5.41 4.85 5.65 6.98 -46.68%
EY 36.86 17.48 16.52 18.47 20.63 17.71 14.32 87.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.40 0.47 0.58 0.70 0.73 0.93 -59.36%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 28/04/08 27/02/08 28/11/07 24/08/07 27/04/07 -
Price 0.13 0.22 0.31 0.32 0.51 0.50 0.61 -
P/RPS 0.18 0.32 0.47 0.28 0.48 0.50 0.67 -58.26%
P/EPS 2.07 4.66 6.05 3.77 4.50 5.04 6.17 -51.62%
EY 48.21 21.45 16.52 26.55 22.24 19.84 16.20 106.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.33 0.47 0.41 0.65 0.65 0.82 -63.51%

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