[DPS] YoY Cumulative 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- -37.12%
YoY- -28.81%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 69,254 46,907 29,318 20,884 26,980 31,254 31,712 13.88%
PBT 4,799 7,974 10,407 -3,965 -3,103 233 497 45.87%
Tax 0 0 0 -32 0 0 0 -
NP 4,799 7,974 10,407 -3,997 -3,103 233 497 45.87%
-
NP to SH 4,799 7,974 10,407 -3,997 -3,103 233 497 45.87%
-
Tax Rate 0.00% 0.00% 0.00% - - 0.00% 0.00% -
Total Cost 64,455 38,933 18,911 24,881 30,083 31,021 31,215 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 3.09% 5.90% 8.43% -3.78% -2.78% 0.20% 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 9.82 7.98 4.99 3.55 4.59 5.32 5.40 10.47%
EPS 0.68 1.36 1.77 -0.68 -0.53 0.04 0.08 42.81%
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 32.73 22.17 13.86 9.87 12.75 14.77 14.99 13.88%
EPS 2.27 3.77 4.92 -1.89 -1.47 0.11 0.23 46.40%
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 0.92 1.63 1.60 1.69 1.85 1.41 1.85 -10.98%
P/EPS 13.23 9.58 4.52 -8.82 -16.10 189.20 118.26 -30.56%
EY 7.56 10.44 22.13 -11.33 -6.21 0.53 0.85 43.89%
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 0.97 1.69 1.40 1.69 1.85 1.50 2.04 -11.64%
P/EPS 13.96 9.95 3.95 -8.82 -16.10 201.81 130.09 -31.04%
EY 7.16 10.05 25.29 -11.33 -6.21 0.50 0.77 44.96%
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