[DPS] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 61.54%
YoY- 21.02%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 105,220 66,569 30,092 115,948 84,175 54,289 25,810 154.97%
PBT 11,314 7,399 3,662 15,223 9,744 6,426 3,482 119.22%
Tax -84 -848 -396 -988 -932 -620 -350 -61.34%
NP 11,230 6,551 3,266 14,235 8,812 5,806 3,132 134.08%
-
NP to SH 11,230 6,551 3,266 14,235 8,812 5,806 3,132 134.08%
-
Tax Rate 0.74% 11.46% 10.81% 6.49% 9.56% 9.65% 10.05% -
Total Cost 93,990 60,018 26,826 101,713 75,363 48,483 22,678 157.79%
-
Net Worth 104,267 101,698 97,847 92,587 85,441 81,334 80,400 18.90%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - 3,825 3,753 - -
Div Payout % - - - - 43.42% 64.66% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 104,267 101,698 97,847 92,587 85,441 81,334 80,400 18.90%
NOSH 131,983 132,076 132,226 128,594 127,525 125,129 120,000 6.54%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.67% 9.84% 10.85% 12.28% 10.47% 10.69% 12.13% -
ROE 10.77% 6.44% 3.34% 15.37% 10.31% 7.14% 3.90% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 79.72 50.40 22.76 90.17 66.01 43.39 21.51 139.29%
EPS 7.46 4.96 2.47 11.24 6.91 4.64 2.61 101.27%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 0.00 -
NAPS 0.79 0.77 0.74 0.72 0.67 0.65 0.67 11.59%
Adjusted Per Share Value based on latest NOSH - 132,131
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 39.76 25.15 11.37 43.81 31.80 20.51 9.75 155.02%
EPS 4.24 2.48 1.23 5.38 3.33 2.19 1.18 134.41%
DPS 0.00 0.00 0.00 0.00 1.45 1.42 0.00 -
NAPS 0.394 0.3842 0.3697 0.3498 0.3228 0.3073 0.3038 18.90%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.55 0.56 0.69 0.68 0.68 0.69 0.71 -
P/RPS 0.69 1.11 3.03 0.75 1.03 1.59 3.30 -64.73%
P/EPS 6.46 11.29 27.94 6.14 9.84 14.87 27.20 -61.61%
EY 15.47 8.86 3.58 16.28 10.16 6.72 3.68 160.24%
DY 0.00 0.00 0.00 0.00 4.41 4.35 0.00 -
P/NAPS 0.70 0.73 0.93 0.94 1.01 1.06 1.06 -24.14%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 24/08/07 27/04/07 27/02/07 24/11/06 25/08/06 25/04/06 -
Price 0.51 0.50 0.61 0.67 0.66 0.68 0.77 -
P/RPS 0.64 0.99 2.68 0.74 1.00 1.57 3.58 -68.23%
P/EPS 5.99 10.08 24.70 6.05 9.55 14.66 29.50 -65.42%
EY 16.68 9.92 4.05 16.52 10.47 6.82 3.39 189.00%
DY 0.00 0.00 0.00 0.00 4.55 4.41 0.00 -
P/NAPS 0.65 0.65 0.82 0.93 0.99 1.05 1.15 -31.61%

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