[DPS] QoQ Cumulative 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- -73.37%
YoY- -5.92%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Cumulative 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 84,175 54,289 25,810 98,102 73,134 49,221 76.76%
PBT 15,223 9,744 6,426 3,482 13,384 11,223 8,896 42.92%
Tax -988 -932 -620 -350 -1,627 -2,276 -1,869 -34.54%
NP 14,235 8,812 5,806 3,132 11,757 8,947 7,027 59.89%
-
NP to SH 14,235 8,812 5,806 3,132 11,763 8,947 7,027 59.89%
-
Tax Rate 6.49% 9.56% 9.65% 10.05% 12.16% 20.28% 21.01% -
Total Cost 101,713 75,363 48,483 22,678 86,345 64,187 42,194 79.49%
-
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 - 3,825 3,753 - 3,598 3,597 3,597 -
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% 10.31% 7.14% 3.90% 15.56% 12.23% 9.93% -
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 66.01 43.39 21.51 81.78 60.98 41.05 68.73%
EPS 11.24 6.91 4.64 2.61 9.80 7.46 5.86 54.19%
DPS 0.00 3.00 3.00 0.00 3.00 3.00 3.00 -
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 43.81 31.80 20.51 9.75 37.07 27.63 18.60 76.75%
EPS 5.38 3.33 2.19 1.18 4.44 3.38 2.66 59.72%
DPS 0.00 1.45 1.42 0.00 1.36 1.36 1.36 -
NAPS 0.3498 0.3228 0.3073 0.3038 0.2855 0.2764 0.2673 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 1.03 1.59 3.30 0.86 1.13 1.78 -43.70%
P/EPS 6.14 9.84 14.87 27.20 7.14 9.25 12.46 -37.53%
EY 16.28 10.16 6.72 3.68 14.01 10.81 8.03 59.98%
DY 0.00 4.41 4.35 0.00 4.29 4.35 4.11 -
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 1.00 1.57 3.58 0.82 1.13 1.71 -42.70%
P/EPS 6.05 9.55 14.66 29.50 6.83 9.25 11.95 -36.39%
EY 16.52 10.47 6.82 3.39 14.64 10.81 8.37 57.15%
DY 0.00 4.55 4.41 0.00 4.48 4.35 4.29 -
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