[DPS] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 11.15%
YoY- 43.2%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 68,872 136,355 183,592 136,994 109,142 96,154 45,402 5.91%
PBT -9,287 -2,618 7,427 16,792 11,904 14,044 7,071 -
Tax -30 -6,054 4,665 -142 -283 -1,992 -963 -38.00%
NP -9,317 -8,672 12,092 16,650 11,621 12,052 6,108 -
-
NP to SH -9,317 -8,672 12,092 16,650 11,627 12,052 6,108 -
-
Tax Rate - - -62.81% 0.85% 2.38% 14.18% 13.62% -
Total Cost 78,189 145,027 171,500 120,344 97,521 84,102 39,294 9.94%
-
Net Worth 145,713 146,461 182,832 104,058 88,334 73,200 66,626 11.38%
Dividend
31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - 7,866 7,202 - -
Div Payout % - - - - 67.66% 59.77% - -
Equity
31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 145,713 146,461 182,832 104,058 88,334 73,200 66,626 11.38%
NOSH 264,933 215,384 257,510 131,720 131,842 119,999 114,873 12.20%
Ratio Analysis
31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -13.53% -6.36% 6.59% 12.15% 10.65% 12.53% 13.45% -
ROE -6.39% -5.92% 6.61% 16.00% 13.16% 16.46% 9.17% -
Per Share
31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 26.00 63.31 71.29 104.00 82.78 80.13 39.52 -5.60%
EPS -3.52 -4.03 4.70 12.64 8.82 10.04 5.32 -
DPS 0.00 0.00 0.00 0.00 5.97 6.00 0.00 -
NAPS 0.55 0.68 0.71 0.79 0.67 0.61 0.58 -0.72%
Adjusted Per Share Value based on latest NOSH - 131,720
31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 32.55 64.44 86.76 64.74 51.58 45.44 21.46 5.91%
EPS -4.40 -4.10 5.71 7.87 5.49 5.70 2.89 -
DPS 0.00 0.00 0.00 0.00 3.72 3.40 0.00 -
NAPS 0.6886 0.6922 0.8641 0.4918 0.4175 0.3459 0.3149 11.38%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/12/11 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.16 0.15 0.17 0.55 0.68 0.69 0.68 -
P/RPS 0.62 0.24 0.24 0.53 0.82 0.86 1.72 -13.12%
P/EPS -4.55 -3.73 3.62 4.35 7.71 6.87 12.79 -
EY -21.98 -26.84 27.62 22.98 12.97 14.56 7.82 -
DY 0.00 0.00 0.00 0.00 8.77 8.70 0.00 -
P/NAPS 0.29 0.22 0.24 0.70 1.01 1.13 1.17 -17.49%
Price Multiplier on Announcement Date
31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 28/02/12 25/11/09 27/11/08 28/11/07 24/11/06 23/11/05 - -
Price 0.15 0.17 0.13 0.51 0.66 0.69 0.00 -
P/RPS 0.58 0.27 0.18 0.49 0.80 0.86 0.00 -
P/EPS -4.27 -4.22 2.77 4.03 7.48 6.87 0.00 -
EY -23.44 -23.68 36.12 24.79 13.36 14.56 0.00 -
DY 0.00 0.00 0.00 0.00 9.04 8.70 0.00 -
P/NAPS 0.27 0.25 0.18 0.65 0.99 1.13 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