[DPS] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 11.11%
YoY- 26.42%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 25,810 24,968 23,913 25,652 23,569 23,020 22,944 8.17%
PBT 3,482 2,161 2,327 4,732 4,163 2,822 3,027 9.79%
Tax -350 649 -407 -1,033 -834 282 155 -
NP 3,132 2,810 1,920 3,699 3,329 3,104 3,182 -1.05%
-
NP to SH 3,132 2,816 1,920 3,699 3,329 3,104 3,182 -1.05%
-
Tax Rate 10.05% -30.03% 17.49% 21.83% 20.03% -9.99% -5.12% -
Total Cost 22,678 22,158 21,993 21,953 20,240 19,916 19,762 9.61%
-
Net Worth 80,400 75,628 73,200 70,857 70,906 68,349 66,626 13.35%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - 3,599 3,602 - - - -
Div Payout % - - 187.50% 97.40% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 80,400 75,628 73,200 70,857 70,906 68,349 66,626 13.35%
NOSH 120,000 120,044 119,999 120,097 120,180 119,911 114,873 2.95%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 12.13% 11.25% 8.03% 14.42% 14.12% 13.48% 13.87% -
ROE 3.90% 3.72% 2.62% 5.22% 4.69% 4.54% 4.78% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 21.51 20.80 19.93 21.36 19.61 19.20 19.97 5.08%
EPS 2.61 2.34 1.60 3.08 2.77 2.59 2.77 -3.89%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 0.67 0.63 0.61 0.59 0.59 0.57 0.58 10.10%
Adjusted Per Share Value based on latest NOSH - 120,097
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 12.20 11.80 11.30 12.12 11.14 10.88 10.84 8.20%
EPS 1.48 1.33 0.91 1.75 1.57 1.47 1.50 -0.89%
DPS 0.00 0.00 1.70 1.70 0.00 0.00 0.00 -
NAPS 0.38 0.3574 0.3459 0.3349 0.3351 0.323 0.3149 13.35%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.71 0.70 0.69 0.73 0.92 0.69 0.68 -
P/RPS 3.30 3.37 3.46 3.42 4.69 3.59 3.40 -1.97%
P/EPS 27.20 29.84 43.13 23.70 33.21 26.66 24.55 7.07%
EY 3.68 3.35 2.32 4.22 3.01 3.75 4.07 -6.50%
DY 0.00 0.00 4.35 4.11 0.00 0.00 0.00 -
P/NAPS 1.06 1.11 1.13 1.24 1.56 1.21 1.17 -6.37%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/04/06 27/02/06 23/11/05 29/08/05 28/04/05 25/03/05 25/03/05 -
Price 0.77 0.67 0.69 0.70 0.77 0.99 0.99 -
P/RPS 3.58 3.22 3.46 3.28 3.93 5.16 4.96 -19.55%
P/EPS 29.50 28.56 43.13 22.73 27.80 38.25 35.74 -12.01%
EY 3.39 3.50 2.32 4.40 3.60 2.61 2.80 13.60%
DY 0.00 0.00 4.35 4.29 0.00 0.00 0.00 -
P/NAPS 1.15 1.06 1.13 1.19 1.31 1.74 1.71 -23.25%

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