[DPS] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
28-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -1.25%
YoY- -22.93%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 184,505 183,592 171,014 160,893 150,617 136,994 128,228 27.31%
PBT 3,106 7,427 11,267 11,835 12,110 16,792 16,197 -66.57%
Tax -479 4,665 -602 -761 -896 -142 -1,217 -46.14%
NP 2,627 12,092 10,665 11,074 11,214 16,650 14,980 -68.50%
-
NP to SH 2,627 12,092 10,665 11,074 11,214 16,650 14,980 -68.50%
-
Tax Rate 15.42% -62.81% 5.34% 6.43% 7.40% 0.85% 7.51% -
Total Cost 181,878 171,500 160,349 149,819 139,403 120,344 113,248 36.94%
-
Net Worth 176,093 182,832 170,523 161,184 104,464 104,058 101,584 44.06%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - 3,955 -
Div Payout % - - - - - - 26.40% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 176,093 182,832 170,523 161,184 104,464 104,058 101,584 44.06%
NOSH 258,961 257,510 254,513 244,218 132,234 131,720 131,927 56.45%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.42% 6.59% 6.24% 6.88% 7.45% 12.15% 11.68% -
ROE 1.49% 6.61% 6.25% 6.87% 10.73% 16.00% 14.75% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 71.25 71.29 67.19 65.88 113.90 104.00 97.20 -18.62%
EPS 1.01 4.70 4.19 4.53 8.48 12.64 11.35 -79.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.68 0.71 0.67 0.66 0.79 0.79 0.77 -7.91%
Adjusted Per Share Value based on latest NOSH - 244,218
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 87.20 86.76 80.82 76.04 71.18 64.74 60.60 27.31%
EPS 1.24 5.71 5.04 5.23 5.30 7.87 7.08 -68.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.87 -
NAPS 0.8322 0.8641 0.8059 0.7618 0.4937 0.4918 0.4801 44.05%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.12 0.17 0.27 0.31 0.46 0.55 0.56 -
P/RPS 0.17 0.24 0.40 0.47 0.40 0.53 0.58 -55.71%
P/EPS 11.83 3.62 6.44 6.84 5.42 4.35 4.93 78.76%
EY 8.45 27.62 15.52 14.63 18.44 22.98 20.28 -44.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.36 -
P/NAPS 0.18 0.24 0.40 0.47 0.58 0.70 0.73 -60.51%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 27/11/08 28/08/08 28/04/08 27/02/08 28/11/07 24/08/07 -
Price 0.12 0.13 0.22 0.31 0.32 0.51 0.50 -
P/RPS 0.17 0.18 0.33 0.47 0.28 0.49 0.51 -51.76%
P/EPS 11.83 2.77 5.25 6.84 3.77 4.03 4.40 92.77%
EY 8.45 36.12 19.05 14.63 26.50 24.79 22.71 -48.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
P/NAPS 0.18 0.18 0.33 0.47 0.41 0.65 0.65 -57.34%

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