[DPS] YoY Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 31.8%
YoY- -39.82%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 45,479 38,566 69,254 46,907 29,318 20,884 26,980 9.08%
PBT 6,306 2,012 4,799 7,974 10,407 -3,965 -3,103 -
Tax 0 0 0 0 0 -32 0 -
NP 6,306 2,012 4,799 7,974 10,407 -3,997 -3,103 -
-
NP to SH 6,306 2,012 4,799 7,974 10,407 -3,997 -3,103 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 39,173 36,554 64,455 38,933 18,911 24,881 30,083 4.49%
-
Net Worth 215,828 155,171 155,171 135,187 123,431 105,798 111,676 11.60%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 215,828 155,171 155,171 135,187 123,431 105,798 111,676 11.60%
NOSH 211,597 705,323 705,323 587,770 587,770 587,770 587,770 -15.65%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 13.87% 5.22% 6.93% 17.00% 35.50% -19.14% -11.50% -
ROE 2.92% 1.30% 3.09% 5.90% 8.43% -3.78% -2.78% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 21.49 5.47 9.82 7.98 4.99 3.55 4.59 29.32%
EPS 2.98 0.29 0.68 1.36 1.77 -0.68 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.22 0.22 0.23 0.21 0.18 0.19 32.30%
Adjusted Per Share Value based on latest NOSH - 705,323
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 21.49 18.23 32.73 22.17 13.86 9.87 12.75 9.08%
EPS 2.98 0.95 2.27 3.77 4.92 -1.89 -1.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.7333 0.7333 0.6389 0.5833 0.50 0.5278 11.60%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.52 0.075 0.09 0.13 0.08 0.06 0.085 -
P/RPS 2.42 1.37 0.92 1.63 1.60 1.69 1.85 4.57%
P/EPS 17.45 26.29 13.23 9.58 4.52 -8.82 -16.10 -
EY 5.73 3.80 7.56 10.44 22.13 -11.33 -6.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.34 0.41 0.57 0.38 0.33 0.45 2.10%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 24/02/23 23/02/22 25/03/21 28/02/20 28/02/19 26/02/18 -
Price 0.525 0.085 0.095 0.135 0.07 0.06 0.085 -
P/RPS 2.44 1.55 0.97 1.69 1.40 1.69 1.85 4.71%
P/EPS 17.62 29.80 13.96 9.95 3.95 -8.82 -16.10 -
EY 5.68 3.36 7.16 10.05 25.29 -11.33 -6.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.39 0.43 0.59 0.33 0.33 0.45 2.10%

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