[DPS] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
25-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 6.5%
YoY- -5.92%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 115,948 112,233 108,578 103,240 98,102 97,512 98,442 11.49%
PBT 15,223 12,992 12,852 13,928 13,384 14,964 17,792 -9.84%
Tax -988 -1,242 -1,240 -1,400 -1,627 -3,034 -3,738 -58.71%
NP 14,235 11,749 11,612 12,528 11,757 11,929 14,054 0.85%
-
NP to SH 14,235 11,749 11,612 12,528 11,763 11,929 14,054 0.85%
-
Tax Rate 6.49% 9.56% 9.65% 10.05% 12.16% 20.28% 21.01% -
Total Cost 101,713 100,484 96,966 90,712 86,345 85,582 84,388 13.21%
-
Net Worth 92,587 85,441 81,334 80,400 75,573 73,159 70,749 19.58%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 5,101 7,507 - 3,598 4,797 7,194 -
Div Payout % - 43.42% 64.66% - 30.59% 40.21% 51.19% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 92,587 85,441 81,334 80,400 75,573 73,159 70,749 19.58%
NOSH 128,594 127,525 125,129 120,000 119,958 119,932 119,914 4.75%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 12.28% 10.47% 10.69% 12.13% 11.98% 12.23% 14.28% -
ROE 15.37% 13.75% 14.28% 15.58% 15.56% 16.31% 19.86% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 90.17 88.01 86.77 86.03 81.78 81.31 82.09 6.44%
EPS 11.24 9.21 9.28 10.44 9.80 9.95 11.72 -2.74%
DPS 0.00 4.00 6.00 0.00 3.00 4.00 6.00 -
NAPS 0.72 0.67 0.65 0.67 0.63 0.61 0.59 14.15%
Adjusted Per Share Value based on latest NOSH - 120,000
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 54.80 53.04 51.31 48.79 46.36 46.08 46.52 11.50%
EPS 6.73 5.55 5.49 5.92 5.56 5.64 6.64 0.89%
DPS 0.00 2.41 3.55 0.00 1.70 2.27 3.40 -
NAPS 0.4376 0.4038 0.3844 0.38 0.3572 0.3457 0.3344 19.58%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.68 0.68 0.69 0.71 0.70 0.69 0.73 -
P/RPS 0.75 0.77 0.80 0.83 0.86 0.85 0.89 -10.75%
P/EPS 6.14 7.38 7.44 6.80 7.14 6.94 6.23 -0.96%
EY 16.28 13.55 13.45 14.70 14.01 14.42 16.05 0.95%
DY 0.00 5.88 8.70 0.00 4.29 5.80 8.22 -
P/NAPS 0.94 1.01 1.06 1.06 1.11 1.13 1.24 -16.81%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 24/11/06 25/08/06 25/04/06 27/02/06 23/11/05 29/08/05 -
Price 0.67 0.66 0.68 0.77 0.67 0.69 0.70 -
P/RPS 0.74 0.75 0.78 0.90 0.82 0.85 0.85 -8.80%
P/EPS 6.05 7.16 7.33 7.38 6.83 6.94 5.97 0.88%
EY 16.52 13.96 13.65 13.56 14.64 14.42 16.74 -0.87%
DY 0.00 6.06 8.82 0.00 4.48 5.80 8.57 -
P/NAPS 0.93 0.99 1.05 1.15 1.06 1.13 1.19 -15.11%

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