[DPS] YoY Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 8.59%
YoY- -28.81%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 92,338 62,542 39,090 27,845 35,973 41,672 42,282 13.89%
PBT 6,398 10,632 13,876 -5,286 -4,137 310 662 45.89%
Tax 0 0 0 -42 0 0 0 -
NP 6,398 10,632 13,876 -5,329 -4,137 310 662 45.89%
-
NP to SH 6,398 10,632 13,876 -5,329 -4,137 310 662 45.89%
-
Tax Rate 0.00% 0.00% 0.00% - - 0.00% 0.00% -
Total Cost 85,940 51,910 25,214 33,174 40,110 41,361 41,620 12.83%
-
Net Worth 155,171 135,187 123,431 105,798 111,676 117,554 0 -
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 155,171 135,187 123,431 105,798 111,676 117,554 0 -
NOSH 705,323 587,770 587,770 587,770 587,770 587,770 587,770 3.08%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 6.93% 17.00% 35.50% -19.14% -11.50% 0.75% 1.57% -
ROE 4.12% 7.86% 11.24% -5.04% -3.70% 0.26% 0.00% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 13.09 10.64 6.65 4.74 6.12 7.09 7.19 10.49%
EPS 0.91 1.81 2.36 -0.91 -0.71 0.05 0.11 42.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.23 0.21 0.18 0.19 0.20 0.00 -
Adjusted Per Share Value based on latest NOSH - 587,770
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 43.64 29.56 18.47 13.16 17.00 19.69 19.98 13.89%
EPS 3.02 5.02 6.56 -2.52 -1.96 0.15 0.31 46.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7333 0.6389 0.5833 0.50 0.5278 0.5556 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.09 0.13 0.08 0.06 0.085 0.075 0.10 -
P/RPS 0.69 1.22 1.20 1.27 1.39 1.06 1.39 -11.00%
P/EPS 9.92 7.19 3.39 -6.62 -12.08 141.90 88.70 -30.56%
EY 10.08 13.91 29.51 -15.11 -8.28 0.70 1.13 43.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.57 0.38 0.33 0.45 0.38 0.00 -
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 23/02/22 25/03/21 28/02/20 28/02/19 26/02/18 28/02/17 29/02/16 -
Price 0.095 0.135 0.07 0.06 0.085 0.08 0.11 -
P/RPS 0.73 1.27 1.05 1.27 1.39 1.13 1.53 -11.59%
P/EPS 10.47 7.46 2.97 -6.62 -12.08 151.36 97.57 -31.04%
EY 9.55 13.40 33.73 -15.11 -8.28 0.66 1.02 45.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.59 0.33 0.33 0.45 0.40 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