[DPS] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 46.67%
YoY- -9.28%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 29,886 28,478 25,810 24,968 23,913 25,652 23,569 17.13%
PBT 3,318 2,943 3,482 2,161 2,327 4,732 4,163 -14.02%
Tax -312 -270 -350 649 -407 -1,033 -834 -48.05%
NP 3,006 2,673 3,132 2,810 1,920 3,699 3,329 -6.57%
-
NP to SH 3,006 2,673 3,132 2,816 1,920 3,699 3,329 -6.57%
-
Tax Rate 9.40% 9.17% 10.05% -30.03% 17.49% 21.83% 20.03% -
Total Cost 26,880 25,805 22,678 22,158 21,993 21,953 20,240 20.80%
-
Net Worth 88,334 84,753 80,400 75,628 73,200 70,857 70,906 15.76%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 3,955 3,911 - - 3,599 3,602 - -
Div Payout % 131.58% 146.34% - - 187.50% 97.40% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 88,334 84,753 80,400 75,628 73,200 70,857 70,906 15.76%
NOSH 131,842 130,390 120,000 120,044 119,999 120,097 120,180 6.36%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.06% 9.39% 12.13% 11.25% 8.03% 14.42% 14.12% -
ROE 3.40% 3.15% 3.90% 3.72% 2.62% 5.22% 4.69% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 22.67 21.84 21.51 20.80 19.93 21.36 19.61 10.13%
EPS 2.28 2.05 2.61 2.34 1.60 3.08 2.77 -12.16%
DPS 3.00 3.00 0.00 0.00 3.00 3.00 0.00 -
NAPS 0.67 0.65 0.67 0.63 0.61 0.59 0.59 8.83%
Adjusted Per Share Value based on latest NOSH - 120,044
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.31 10.78 9.77 9.45 9.05 9.71 8.92 17.13%
EPS 1.14 1.01 1.19 1.07 0.73 1.40 1.26 -6.44%
DPS 1.50 1.48 0.00 0.00 1.36 1.36 0.00 -
NAPS 0.3343 0.3208 0.3043 0.2862 0.2771 0.2682 0.2684 15.74%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.68 0.69 0.71 0.70 0.69 0.73 0.92 -
P/RPS 3.00 3.16 3.30 3.37 3.46 3.42 4.69 -25.74%
P/EPS 29.82 33.66 27.20 29.84 43.13 23.70 33.21 -6.92%
EY 3.35 2.97 3.68 3.35 2.32 4.22 3.01 7.38%
DY 4.41 4.35 0.00 0.00 4.35 4.11 0.00 -
P/NAPS 1.01 1.06 1.06 1.11 1.13 1.24 1.56 -25.14%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 25/08/06 25/04/06 27/02/06 23/11/05 29/08/05 28/04/05 -
Price 0.66 0.68 0.77 0.67 0.69 0.70 0.77 -
P/RPS 2.91 3.11 3.58 3.22 3.46 3.28 3.93 -18.13%
P/EPS 28.95 33.17 29.50 28.56 43.13 22.73 27.80 2.73%
EY 3.45 3.01 3.39 3.50 2.32 4.40 3.60 -2.79%
DY 4.55 4.41 0.00 0.00 4.35 4.29 0.00 -
P/NAPS 0.99 1.05 1.15 1.06 1.13 1.19 1.31 -17.01%

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