[DPS] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -8.23%
YoY- 4.28%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 150,616 140,293 133,138 120,368 115,948 112,233 108,578 24.30%
PBT 12,112 15,085 14,798 14,648 15,223 12,992 12,852 -3.86%
Tax -895 -112 -1,696 -1,584 -988 -1,242 -1,240 -19.48%
NP 11,217 14,973 13,102 13,064 14,235 11,749 11,612 -2.27%
-
NP to SH 11,217 14,973 13,102 13,064 14,235 11,749 11,612 -2.27%
-
Tax Rate 7.39% 0.74% 11.46% 10.81% 6.49% 9.56% 9.65% -
Total Cost 139,399 125,320 120,036 107,304 101,713 100,484 96,966 27.29%
-
Net Worth 104,312 104,267 101,698 97,847 92,587 85,441 81,334 17.98%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - 5,101 7,507 -
Div Payout % - - - - - 43.42% 64.66% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 104,312 104,267 101,698 97,847 92,587 85,441 81,334 17.98%
NOSH 132,040 131,983 132,076 132,226 128,594 127,525 125,129 3.63%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.45% 10.67% 9.84% 10.85% 12.28% 10.47% 10.69% -
ROE 10.75% 14.36% 12.88% 13.35% 15.37% 13.75% 14.28% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 114.07 106.30 100.80 91.03 90.17 88.01 86.77 19.94%
EPS 8.50 9.95 9.92 9.88 11.24 9.21 9.28 -5.66%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 6.00 -
NAPS 0.79 0.79 0.77 0.74 0.72 0.67 0.65 13.84%
Adjusted Per Share Value based on latest NOSH - 132,226
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 56.97 53.06 50.36 45.53 43.85 42.45 41.07 24.30%
EPS 4.24 5.66 4.96 4.94 5.38 4.44 4.39 -2.28%
DPS 0.00 0.00 0.00 0.00 0.00 1.93 2.84 -
NAPS 0.3945 0.3944 0.3846 0.3701 0.3502 0.3232 0.3076 17.98%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.46 0.55 0.56 0.69 0.68 0.68 0.69 -
P/RPS 0.40 0.52 0.56 0.76 0.75 0.77 0.80 -36.92%
P/EPS 5.41 4.85 5.65 6.98 6.14 7.38 7.44 -19.09%
EY 18.47 20.63 17.71 14.32 16.28 13.55 13.45 23.47%
DY 0.00 0.00 0.00 0.00 0.00 5.88 8.70 -
P/NAPS 0.58 0.70 0.73 0.93 0.94 1.01 1.06 -33.02%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 28/11/07 24/08/07 27/04/07 27/02/07 24/11/06 25/08/06 -
Price 0.32 0.51 0.50 0.61 0.67 0.66 0.68 -
P/RPS 0.28 0.48 0.50 0.67 0.74 0.75 0.78 -49.39%
P/EPS 3.77 4.50 5.04 6.17 6.05 7.16 7.33 -35.72%
EY 26.55 22.24 19.84 16.20 16.52 13.96 13.65 55.63%
DY 0.00 0.00 0.00 0.00 0.00 6.06 8.82 -
P/NAPS 0.41 0.65 0.65 0.82 0.93 0.99 1.05 -46.48%

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