[DPS] QoQ TTM Result on 31-Dec-2006 [#4]

Stock

[DPS] DPS RESOURCES BHD

Announcement Date

27-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006 [#4]

Profit Trend

QoQ- 22.42%

YoY- 21.0%

Quarter Report

DPS 4Q06 Qtrly Rpt.xls

Latest QR

Upcoming QR

DPS's Result

DPS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	136,994	128,228	120,229	115,947	109,142	103,169	100,343	23.04%
YoY %	6.84%	6.65%	3.69%	6.23%	5.79%	2.82%	-	-
Horiz. %	136.53%	127.79%	119.82%	115.55%	108.77%	102.82%	100.00%	-
PBT	16,792	16,197	15,403	15,223	11,904	10,913	12,702	20.43%
YoY %	3.67%	5.15%	1.18%	27.88%	9.08%	-14.08%	-	-
Horiz. %	132.20%	127.52%	121.26%	119.85%	93.72%	85.92%	100.00%	-
Tax	-142	-1,217	-1,035	-989	-283	-378	-1,141	-75.04%
YoY %	88.33%	-17.58%	-4.65%	-249.47%	25.13%	66.87%	-	-
Horiz. %	12.45%	106.66%	90.71%	86.68%	24.80%	33.13%	100.00%	-
NP	16,650	14,980	14,368	14,234	11,621	10,535	11,561	27.50%
YoY %	11.15%	4.26%	0.94%	22.49%	10.31%	-8.87%	-	-
Horiz. %	144.02%	129.57%	124.28%	123.12%	100.52%	91.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,650	14,980	14,368	14,234	11,627	10,541	11,567	27.45%
YoY %	11.15%	4.26%	0.94%	22.42%	10.30%	-8.87%	-	-
Horiz. %	143.94%	129.51%	124.22%	123.06%	100.52%	91.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.85%	7.51%	6.72%	6.50%	2.38%	3.46%	8.98%	-
YoY %	-88.68%	11.76%	3.38%	173.11%	-31.21%	-61.47%	-	-
Horiz. %	9.47%	83.63%	74.83%	72.38%	26.50%	38.53%	100.00%	-
Total Cost	120,344	113,248	105,861	101,713	97,521	92,634	88,782	22.45%
YoY %	6.27%	6.98%	4.08%	4.30%	5.28%	4.34%	-	-
Horiz. %	135.55%	127.56%	119.24%	114.56%	109.84%	104.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	104,058	101,584	97,847	95,134	88,334	84,753	80,400	18.74%
YoY %	2.44%	3.82%	2.85%	7.70%	4.23%	5.41%	-	-
Horiz. %	129.43%	126.35%	121.70%	118.33%	109.87%	105.41%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	-	3,955	7,866	7,866	7,866	7,511	7,202	-
YoY %	-	-49.72%	0.00%	0.00%	4.73%	4.29%	-	-
Horiz. %	-	54.92%	109.22%	109.22%	109.22%	104.29%	100.00%	-
Div Payout %	-	26.40%	54.75%	55.27%	67.66%	71.26%	62.27%	-
YoY %	-	-51.78%	-0.94%	-18.31%	-5.05%	14.44%	-	-
Horiz. %	-	42.40%	87.92%	88.76%	108.66%	114.44%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	104,058	101,584	97,847	95,134	88,334	84,753	80,400	18.74%
YoY %	2.44%	3.82%	2.85%	7.70%	4.23%	5.41%	-	-
Horiz. %	129.43%	126.35%	121.70%	118.33%	109.87%	105.41%	100.00%	-
NOSH	131,720	131,927	132,226	132,131	131,842	130,390	120,000	6.40%
YoY %	-0.16%	-0.23%	0.07%	0.22%	1.11%	8.66%	-	-
Horiz. %	109.77%	109.94%	110.19%	110.11%	109.87%	108.66%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	12.15%	11.68%	11.95%	12.28%	10.65%	10.21%	11.52%	-
YoY %	4.02%	-2.26%	-2.69%	15.31%	4.31%	-11.37%	-	-
Horiz. %	105.47%	101.39%	103.73%	106.60%	92.45%	88.63%	100.00%	-
ROE	16.00%	14.75%	14.68%	14.96%	13.16%	12.44%	14.39%	-
YoY %	8.47%	0.48%	-1.87%	13.68%	5.79%	-13.55%	-	-
Horiz. %	111.19%	102.50%	102.02%	103.96%	91.45%	86.45%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	104.00	97.20	90.93	87.75	82.78	79.12	83.62	15.63%
YoY %	7.00%	6.90%	3.62%	6.00%	4.63%	-5.38%	-	-
Horiz. %	124.37%	116.24%	108.74%	104.94%	99.00%	94.62%	100.00%	-
EPS	12.64	11.35	10.87	10.77	8.82	8.08	9.64	19.77%
YoY %	11.37%	4.42%	0.93%	22.11%	9.16%	-16.18%	-	-
Horiz. %	131.12%	117.74%	112.76%	111.72%	91.49%	83.82%	100.00%	-
DPS	0.00	3.00	6.00	5.95	5.97	5.76	6.00	-
YoY %	0.00%	-50.00%	0.84%	-0.34%	3.65%	-4.00%	-	-
Horiz. %	0.00%	50.00%	100.00%	99.17%	99.50%	96.00%	100.00%	-
NAPS	0.79	0.77	0.74	0.72	0.67	0.65	0.67	11.59%
YoY %	2.60%	4.05%	2.78%	7.46%	3.08%	-2.99%	-	-
Horiz. %	117.91%	114.93%	110.45%	107.46%	100.00%	97.01%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 132,131
RPS	51.85	48.53	45.51	43.89	41.31	39.05	37.98	23.04%
YoY %	6.84%	6.64%	3.69%	6.25%	5.79%	2.82%	-	-
Horiz. %	136.52%	127.78%	119.83%	115.56%	108.77%	102.82%	100.00%	-
EPS	6.30	5.67	5.44	5.39	4.40	3.99	4.38	27.39%
YoY %	11.11%	4.23%	0.93%	22.50%	10.28%	-8.90%	-	-
Horiz. %	143.84%	129.45%	124.20%	123.06%	100.46%	91.10%	100.00%	-
DPS	0.00	1.50	2.98	2.98	2.98	2.84	2.73	-
YoY %	0.00%	-49.66%	0.00%	0.00%	4.93%	4.03%	-	-
Horiz. %	0.00%	54.95%	109.16%	109.16%	109.16%	104.03%	100.00%	-
NAPS	0.3939	0.3845	0.3703	0.3601	0.3343	0.3208	0.3043	18.75%
YoY %	2.44%	3.83%	2.83%	7.72%	4.21%	5.42%	-	-
Horiz. %	129.44%	126.36%	121.69%	118.34%	109.86%	105.42%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	0.55	0.56	0.69	0.68	0.68	0.69	0.71	-
P/RPS	0.53	0.58	0.76	0.77	0.82	0.87	0.85	-26.99%
YoY %	-8.62%	-23.68%	-1.30%	-6.10%	-5.75%	2.35%	-	-
Horiz. %	62.35%	68.24%	89.41%	90.59%	96.47%	102.35%	100.00%	-
P/EPS	4.35	4.93	6.35	6.31	7.71	8.54	7.37	-29.61%
YoY %	-11.76%	-22.36%	0.63%	-18.16%	-9.72%	15.88%	-	-
Horiz. %	59.02%	66.89%	86.16%	85.62%	104.61%	115.88%	100.00%	-
EY	22.98	20.28	15.75	15.84	12.97	11.72	13.58	41.95%
YoY %	13.31%	28.76%	-0.57%	22.13%	10.67%	-13.70%	-	-
Horiz. %	169.22%	149.34%	115.98%	116.64%	95.51%	86.30%	100.00%	-
DY	0.00	5.36	8.70	8.76	8.77	8.35	8.45	-
YoY %	0.00%	-38.39%	-0.68%	-0.11%	5.03%	-1.18%	-	-
Horiz. %	0.00%	63.43%	102.96%	103.67%	103.79%	98.82%	100.00%	-
P/NAPS	0.70	0.73	0.93	0.94	1.01	1.06	1.06	-24.14%
YoY %	-4.11%	-21.51%	-1.06%	-6.93%	-4.72%	0.00%	-	-
Horiz. %	66.04%	68.87%	87.74%	88.68%	95.28%	100.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	28/11/07	24/08/07	27/04/07	27/02/07	24/11/06	25/08/06	25/04/06	-
Price	0.51	0.50	0.61	0.67	0.66	0.68	0.77	-
P/RPS	0.49	0.51	0.67	0.76	0.80	0.86	0.92	-34.26%
YoY %	-3.92%	-23.88%	-11.84%	-5.00%	-6.98%	-6.52%	-	-
Horiz. %	53.26%	55.43%	72.83%	82.61%	86.96%	93.48%	100.00%	-
P/EPS	4.03	4.40	5.61	6.22	7.48	8.41	7.99	-36.61%
YoY %	-8.41%	-21.57%	-9.81%	-16.84%	-11.06%	5.26%	-	-
Horiz. %	50.44%	55.07%	70.21%	77.85%	93.62%	105.26%	100.00%	-
EY	24.79	22.71	17.81	16.08	13.36	11.89	12.52	57.61%
YoY %	9.16%	27.51%	10.76%	20.36%	12.36%	-5.03%	-	-
Horiz. %	198.00%	181.39%	142.25%	128.43%	106.71%	94.97%	100.00%	-
DY	0.00	6.00	9.84	8.89	9.04	8.47	7.79	-
YoY %	0.00%	-39.02%	10.69%	-1.66%	6.73%	8.73%	-	-
Horiz. %	0.00%	77.02%	126.32%	114.12%	116.05%	108.73%	100.00%	-
P/NAPS	0.65	0.65	0.82	0.93	0.99	1.05	1.15	-31.61%
YoY %	0.00%	-20.73%	-11.83%	-6.06%	-5.71%	-8.70%	-	-
Horiz. %	56.52%	56.52%	71.30%	80.87%	86.09%	91.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos