[DPS] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -9.38%
YoY- 10.4%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 63,132 58,918 56,022 82,842 45,046 31,846 30,056 13.15%
PBT 8,808 8,360 2,600 7,282 6,596 -1,022 -5,830 -
Tax 0 0 0 0 0 0 0 -
NP 8,808 8,360 2,600 7,282 6,596 -1,022 -5,830 -
-
NP to SH 8,818 8,360 2,600 7,282 6,596 -1,022 -5,830 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 54,324 50,558 53,422 75,560 38,450 32,868 35,886 7.14%
-
Net Worth 260,427 165,045 155,171 155,171 129,309 117,554 105,798 16.18%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 260,427 165,045 155,171 155,171 129,309 117,554 105,798 16.18%
NOSH 228,445 141,064 705,323 705,323 587,770 587,770 587,770 -14.56%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 13.95% 14.19% 4.64% 8.79% 14.64% -3.21% -19.40% -
ROE 3.39% 5.07% 1.68% 4.69% 5.10% -0.87% -5.51% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 27.64 41.77 7.94 11.75 7.66 5.42 5.11 32.45%
EPS 3.86 5.92 0.36 1.04 1.12 -0.18 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.17 0.22 0.22 0.22 0.20 0.18 35.98%
Adjusted Per Share Value based on latest NOSH - 705,323
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 23.85 22.26 21.17 31.30 17.02 12.03 11.36 13.14%
EPS 3.33 3.16 0.98 2.75 2.49 -0.39 -2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.984 0.6236 0.5863 0.5863 0.4886 0.4442 0.3997 16.18%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.545 0.61 0.095 0.125 0.08 0.065 0.07 -
P/RPS 1.97 1.46 1.20 1.06 1.04 1.20 1.37 6.23%
P/EPS 14.12 10.29 25.77 12.11 7.13 -37.38 -7.06 -
EY 7.08 9.72 3.88 8.26 14.03 -2.68 -14.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.43 0.57 0.36 0.33 0.39 3.51%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 21/11/23 25/11/22 24/11/21 27/11/20 28/11/19 29/11/18 -
Price 0.52 0.60 0.08 0.135 0.115 0.065 0.06 -
P/RPS 1.88 1.44 1.01 1.15 1.50 1.20 1.17 8.21%
P/EPS 13.47 10.12 21.70 13.08 10.25 -37.38 -6.05 -
EY 7.42 9.88 4.61 7.65 9.76 -2.68 -16.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.36 0.61 0.52 0.33 0.33 5.68%

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