[DPS] QoQ TTM Result on 31-Mar-2021 [#4]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 48.45%
YoY- 14.24%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 101,071 97,622 92,949 78,724 61,129 50,139 45,336 70.40%
PBT 8,750 12,269 13,462 11,927 8,061 14,297 11,863 -18.31%
Tax 123 123 123 123 56 56 56 68.72%
NP 8,873 12,392 13,585 12,050 8,117 14,353 11,919 -17.81%
-
NP to SH 8,873 12,392 13,585 12,050 8,117 14,353 11,919 -17.81%
-
Tax Rate -1.41% -1.00% -0.91% -1.03% -0.69% -0.39% -0.47% -
Total Cost 92,198 85,230 79,364 66,674 53,012 35,786 33,417 96.35%
-
Net Worth 155,171 155,171 155,171 148,118 135,187 129,309 129,309 12.88%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 155,171 155,171 155,171 148,118 135,187 129,309 129,309 12.88%
NOSH 705,323 705,323 705,323 705,323 587,770 587,770 587,770 12.88%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 8.78% 12.69% 14.62% 15.31% 13.28% 28.63% 26.29% -
ROE 5.72% 7.99% 8.75% 8.14% 6.00% 11.10% 9.22% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.33 13.84 13.18 11.16 10.40 8.53 7.71 50.99%
EPS 1.26 1.76 1.93 1.71 1.38 2.44 2.03 -27.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.22 0.21 0.23 0.22 0.22 0.00%
Adjusted Per Share Value based on latest NOSH - 705,323
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 38.19 36.88 35.12 29.74 23.10 18.94 17.13 70.40%
EPS 3.35 4.68 5.13 4.55 3.07 5.42 4.50 -17.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5863 0.5863 0.5863 0.5596 0.5108 0.4886 0.4886 12.88%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.09 0.125 0.11 0.125 0.13 0.08 0.07 -
P/RPS 0.63 0.90 0.83 1.12 1.25 0.94 0.91 -21.68%
P/EPS 7.15 7.11 5.71 7.32 9.41 3.28 3.45 62.33%
EY 13.98 14.06 17.51 13.67 10.62 30.52 28.97 -38.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.57 0.50 0.60 0.57 0.36 0.32 17.91%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 24/11/21 26/08/21 27/05/21 25/03/21 27/11/20 27/08/20 -
Price 0.095 0.135 0.12 0.125 0.135 0.115 0.11 -
P/RPS 0.66 0.98 0.91 1.12 1.30 1.35 1.43 -40.19%
P/EPS 7.55 7.68 6.23 7.32 9.78 4.71 5.42 24.65%
EY 13.24 13.01 16.05 13.67 10.23 21.23 18.43 -19.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.61 0.55 0.60 0.59 0.52 0.50 -9.54%

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