[DPS] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -70.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 98,102 73,134 49,221 23,569 85,506 62,486 39,542 82.96%
PBT 13,384 11,223 8,896 4,163 12,563 9,741 6,714 58.19%
Tax -1,627 -2,276 -1,869 -834 -1,128 -1,410 -1,565 2.61%
NP 11,757 8,947 7,027 3,329 11,435 8,331 5,149 73.13%
-
NP to SH 11,763 8,947 7,027 3,329 11,435 8,331 5,149 73.19%
-
Tax Rate 12.16% 20.28% 21.01% 20.03% 8.98% 14.47% 23.31% -
Total Cost 86,345 64,187 42,194 20,240 74,071 54,155 34,393 84.40%
-
Net Worth 75,573 73,159 70,749 70,906 60,871 56,448 257,449 -55.73%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 3,598 3,597 3,597 - - - - -
Div Payout % 30.59% 40.21% 51.19% - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 75,573 73,159 70,749 70,906 60,871 56,448 257,449 -55.73%
NOSH 119,958 119,932 119,914 120,180 106,792 97,324 459,732 -59.06%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.98% 12.23% 14.28% 14.12% 13.37% 13.33% 13.02% -
ROE 15.56% 12.23% 9.93% 4.69% 18.79% 14.76% 2.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 81.78 60.98 41.05 19.61 80.07 64.20 8.60 347.01%
EPS 9.80 7.46 5.86 2.77 10.92 8.56 1.12 322.95%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.61 0.59 0.59 0.57 0.58 0.56 8.14%
Adjusted Per Share Value based on latest NOSH - 120,180
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 46.36 34.56 23.26 11.14 40.41 29.53 18.69 82.93%
EPS 5.56 4.23 3.32 1.57 5.40 3.94 2.43 73.37%
DPS 1.70 1.70 1.70 0.00 0.00 0.00 0.00 -
NAPS 0.3572 0.3457 0.3344 0.3351 0.2877 0.2668 1.2167 -55.72%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 - -
Price 0.70 0.69 0.73 0.92 0.69 0.68 0.00 -
P/RPS 0.86 1.13 1.78 4.69 0.86 1.06 0.00 -
P/EPS 7.14 9.25 12.46 33.21 6.44 7.94 0.00 -
EY 14.01 10.81 8.03 3.01 15.52 12.59 0.00 -
DY 4.29 4.35 4.11 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.13 1.24 1.56 1.21 1.17 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 23/11/05 29/08/05 28/04/05 25/03/05 25/03/05 30/08/04 -
Price 0.67 0.69 0.70 0.77 0.99 0.99 0.69 -
P/RPS 0.82 1.13 1.71 3.93 1.24 1.54 8.02 -78.04%
P/EPS 6.83 9.25 11.95 27.80 9.25 11.57 61.61 -76.83%
EY 14.64 10.81 8.37 3.60 10.82 8.65 1.62 332.12%
DY 4.48 4.35 4.29 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.13 1.19 1.31 1.74 1.71 1.23 -9.41%

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