[DPS] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -15.12%
YoY- 7.39%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 184,261 140,293 112,233 97,512 83,314 0 -
PBT 8,838 15,085 12,992 14,964 12,988 0 -
Tax 7,301 -112 -1,242 -3,034 -1,880 0 -
NP 16,140 14,973 11,749 11,929 11,108 0 -
-
NP to SH 16,140 14,973 11,749 11,929 11,108 0 -
-
Tax Rate -82.61% 0.74% 9.56% 20.28% 14.47% - -
Total Cost 168,121 125,320 100,484 85,582 72,206 0 -
-
Net Worth 182,862 104,267 85,441 73,159 56,448 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 5,101 4,797 - - -
Div Payout % - - 43.42% 40.21% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 182,862 104,267 85,441 73,159 56,448 0 -
NOSH 257,553 131,983 127,525 119,932 97,324 0 -
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.76% 10.67% 10.47% 12.23% 13.33% 0.00% -
ROE 8.83% 14.36% 13.75% 16.31% 19.68% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 71.54 106.30 88.01 81.31 85.60 0.00 -
EPS 6.27 9.95 9.21 9.95 11.41 0.00 -
DPS 0.00 0.00 4.00 4.00 0.00 0.00 -
NAPS 0.71 0.79 0.67 0.61 0.58 0.00 -
Adjusted Per Share Value based on latest NOSH - 119,999
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 69.62 53.01 42.41 36.84 31.48 0.00 -
EPS 6.10 5.66 4.44 4.51 4.20 0.00 -
DPS 0.00 0.00 1.93 1.81 0.00 0.00 -
NAPS 0.6909 0.394 0.3228 0.2764 0.2133 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.17 0.55 0.68 0.69 0.68 0.00 -
P/RPS 0.24 0.52 0.77 0.85 0.79 0.00 -
P/EPS 2.71 4.85 7.38 6.94 5.96 0.00 -
EY 36.86 20.63 13.55 14.42 16.78 0.00 -
DY 0.00 0.00 5.88 5.80 0.00 0.00 -
P/NAPS 0.24 0.70 1.01 1.13 1.17 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 27/11/08 28/11/07 24/11/06 23/11/05 25/03/05 - -
Price 0.13 0.51 0.66 0.69 0.99 0.00 -
P/RPS 0.18 0.48 0.75 0.85 1.16 0.00 -
P/EPS 2.07 4.50 7.16 6.94 8.67 0.00 -
EY 48.21 22.24 13.96 14.42 11.53 0.00 -
DY 0.00 0.00 6.06 5.80 0.00 0.00 -
P/NAPS 0.18 0.65 0.99 1.13 1.71 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