[DPS] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
25-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 108.75%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 95,185 91,991 68,422 45,402 22,458 0 -
PBT 14,744 14,056 9,893 7,071 4,044 0 -
Tax -1,430 -1,515 -681 -963 -1,118 0 -
NP 13,314 12,541 9,212 6,108 2,926 0 -
-
NP to SH 13,314 12,541 9,212 6,108 2,926 0 -
-
Tax Rate 9.70% 10.78% 6.88% 13.62% 27.65% - -
Total Cost 81,871 79,450 59,210 39,294 19,532 0 -
-
Net Worth 70,857 70,906 68,349 66,626 146,299 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 3,602 - - - - - -
Div Payout % 27.06% - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 70,857 70,906 68,349 66,626 146,299 0 -
NOSH 120,097 120,180 119,911 114,873 261,249 0 -
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 13.99% 13.63% 13.46% 13.45% 13.03% 0.00% -
ROE 18.79% 17.69% 13.48% 9.17% 2.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 79.26 76.54 57.06 39.52 8.60 0.00 -
EPS 11.09 10.44 7.68 5.32 1.12 0.00 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.57 0.58 0.56 0.00 -
Adjusted Per Share Value based on latest NOSH - 114,873
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 35.96 34.76 25.85 17.15 8.49 0.00 -
EPS 5.03 4.74 3.48 2.31 1.11 0.00 -
DPS 1.36 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2677 0.2679 0.2582 0.2517 0.5528 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 - - -
Price 0.73 0.92 0.69 0.68 0.00 0.00 -
P/RPS 0.92 1.20 1.21 1.72 0.00 0.00 -
P/EPS 6.58 8.82 8.98 12.79 0.00 0.00 -
EY 15.19 11.34 11.13 7.82 0.00 0.00 -
DY 4.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.56 1.21 1.17 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/08/05 28/04/05 - - - - -
Price 0.70 0.77 0.00 0.00 0.00 0.00 -
P/RPS 0.88 1.01 0.00 0.00 0.00 0.00 -
P/EPS 6.31 7.38 0.00 0.00 0.00 0.00 -
EY 15.84 13.55 0.00 0.00 0.00 0.00 -
DY 4.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.31 0.00 0.00 0.00 0.00 -

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