[DPS] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 11.15%
YoY- 43.2%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 171,014 160,893 150,617 136,994 128,228 120,229 115,947 29.60%
PBT 11,267 11,835 12,110 16,792 16,197 15,403 15,223 -18.19%
Tax -602 -761 -896 -142 -1,217 -1,035 -989 -28.19%
NP 10,665 11,074 11,214 16,650 14,980 14,368 14,234 -17.52%
-
NP to SH 10,665 11,074 11,214 16,650 14,980 14,368 14,234 -17.52%
-
Tax Rate 5.34% 6.43% 7.40% 0.85% 7.51% 6.72% 6.50% -
Total Cost 160,349 149,819 139,403 120,344 113,248 105,861 101,713 35.49%
-
Net Worth 170,523 161,184 104,464 104,058 101,584 97,847 95,134 47.61%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - 3,955 7,866 7,866 -
Div Payout % - - - - 26.40% 54.75% 55.27% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 170,523 161,184 104,464 104,058 101,584 97,847 95,134 47.61%
NOSH 254,513 244,218 132,234 131,720 131,927 132,226 132,131 54.87%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.24% 6.88% 7.45% 12.15% 11.68% 11.95% 12.28% -
ROE 6.25% 6.87% 10.73% 16.00% 14.75% 14.68% 14.96% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 67.19 65.88 113.90 104.00 97.20 90.93 87.75 -16.31%
EPS 4.19 4.53 8.48 12.64 11.35 10.87 10.77 -46.73%
DPS 0.00 0.00 0.00 0.00 3.00 6.00 5.95 -
NAPS 0.67 0.66 0.79 0.79 0.77 0.74 0.72 -4.68%
Adjusted Per Share Value based on latest NOSH - 131,720
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 64.73 60.90 57.01 51.85 48.53 45.51 43.89 29.59%
EPS 4.04 4.19 4.24 6.30 5.67 5.44 5.39 -17.50%
DPS 0.00 0.00 0.00 0.00 1.50 2.98 2.98 -
NAPS 0.6454 0.6101 0.3954 0.3939 0.3845 0.3703 0.3601 47.60%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.27 0.31 0.46 0.55 0.56 0.69 0.68 -
P/RPS 0.40 0.47 0.40 0.53 0.58 0.76 0.77 -35.40%
P/EPS 6.44 6.84 5.42 4.35 4.93 6.35 6.31 1.37%
EY 15.52 14.63 18.44 22.98 20.28 15.75 15.84 -1.35%
DY 0.00 0.00 0.00 0.00 5.36 8.70 8.76 -
P/NAPS 0.40 0.47 0.58 0.70 0.73 0.93 0.94 -43.45%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/04/08 27/02/08 28/11/07 24/08/07 27/04/07 27/02/07 -
Price 0.22 0.31 0.32 0.51 0.50 0.61 0.67 -
P/RPS 0.33 0.47 0.28 0.49 0.51 0.67 0.76 -42.68%
P/EPS 5.25 6.84 3.77 4.03 4.40 5.61 6.22 -10.69%
EY 19.05 14.63 26.50 24.79 22.71 17.81 16.08 11.97%
DY 0.00 0.00 0.00 0.00 6.00 9.84 8.89 -
P/NAPS 0.33 0.47 0.41 0.65 0.65 0.82 0.93 -49.91%

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