[DPS] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 128,228 103,169 95,185 22,458 78.73%
PBT 16,197 10,913 14,744 4,044 58.80%
Tax -1,217 -378 -1,430 -1,118 2.86%
NP 14,980 10,535 13,314 2,926 72.35%
-
NP to SH 14,980 10,541 13,314 2,926 72.35%
-
Tax Rate 7.51% 3.46% 9.70% 27.65% -
Total Cost 113,248 92,634 81,871 19,532 79.65%
-
Net Worth 101,584 84,753 70,857 146,299 -11.44%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 3,955 7,511 3,602 - -
Div Payout % 26.40% 71.26% 27.06% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 101,584 84,753 70,857 146,299 -11.44%
NOSH 131,927 130,390 120,097 261,249 -20.36%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.68% 10.21% 13.99% 13.03% -
ROE 14.75% 12.44% 18.79% 2.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 97.20 79.12 79.26 8.60 124.41%
EPS 11.35 8.08 11.09 1.12 116.40%
DPS 3.00 5.76 3.00 0.00 -
NAPS 0.77 0.65 0.59 0.56 11.19%
Adjusted Per Share Value based on latest NOSH - 261,249
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 48.50 39.02 36.00 8.49 78.76%
EPS 5.67 3.99 5.04 1.11 72.22%
DPS 1.50 2.84 1.36 0.00 -
NAPS 0.3842 0.3206 0.268 0.5533 -11.44%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 29/06/07 30/06/06 30/06/05 - -
Price 0.56 0.69 0.73 0.00 -
P/RPS 0.58 0.87 0.92 0.00 -
P/EPS 4.93 8.54 6.58 0.00 -
EY 20.28 11.72 15.19 0.00 -
DY 5.36 8.35 4.11 0.00 -
P/NAPS 0.73 1.06 1.24 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/07 25/08/06 29/08/05 - -
Price 0.50 0.68 0.70 0.00 -
P/RPS 0.51 0.86 0.88 0.00 -
P/EPS 4.40 8.41 6.31 0.00 -
EY 22.71 11.89 15.84 0.00 -
DY 6.00 8.47 4.29 0.00 -
P/NAPS 0.65 1.05 1.19 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