[DPS] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -204.39%
YoY- -171.72%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 45,274 49,162 68,872 136,355 183,592 136,994 109,142 -11.41%
PBT 1,605 -66,116 -9,287 -2,618 7,427 16,792 11,904 -24.12%
Tax 1,997 0 -30 -6,054 4,665 -142 -283 -
NP 3,602 -66,116 -9,317 -8,672 12,092 16,650 11,621 -14.90%
-
NP to SH 3,602 -66,116 -9,317 -8,672 12,092 16,650 11,627 -14.91%
-
Tax Rate -124.42% - - - -62.81% 0.85% 2.38% -
Total Cost 41,672 115,278 78,189 145,027 171,500 120,344 97,521 -11.05%
-
Net Worth 79,200 79,200 145,713 146,461 182,832 104,058 88,334 -1.49%
Dividend
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - 7,866 -
Div Payout % - - - - - - 67.66% -
Equity
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 79,200 79,200 145,713 146,461 182,832 104,058 88,334 -1.49%
NOSH 264,000 264,000 264,933 215,384 257,510 131,720 131,842 10.03%
Ratio Analysis
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.96% -134.49% -13.53% -6.36% 6.59% 12.15% 10.65% -
ROE 4.55% -83.48% -6.39% -5.92% 6.61% 16.00% 13.16% -
Per Share
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 17.15 18.62 26.00 63.31 71.29 104.00 82.78 -19.49%
EPS 1.36 -25.04 -3.52 -4.03 4.70 12.64 8.82 -22.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.97 -
NAPS 0.30 0.30 0.55 0.68 0.71 0.79 0.67 -10.48%
Adjusted Per Share Value based on latest NOSH - 215,384
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 21.40 23.23 32.55 64.44 86.76 64.74 51.58 -11.41%
EPS 1.70 -31.25 -4.40 -4.10 5.71 7.87 5.49 -14.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.72 -
NAPS 0.3743 0.3743 0.6886 0.6922 0.8641 0.4918 0.4175 -1.49%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 31/12/13 31/12/12 30/12/11 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.085 0.12 0.16 0.15 0.17 0.55 0.68 -
P/RPS 0.50 0.64 0.62 0.24 0.24 0.53 0.82 -6.58%
P/EPS 6.23 -0.48 -4.55 -3.73 3.62 4.35 7.71 -2.89%
EY 16.05 -208.70 -21.98 -26.84 27.62 22.98 12.97 2.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 8.77 -
P/NAPS 0.28 0.40 0.29 0.22 0.24 0.70 1.01 -16.20%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/02/14 28/02/13 28/02/12 25/11/09 27/11/08 28/11/07 24/11/06 -
Price 0.10 0.10 0.15 0.17 0.13 0.51 0.66 -
P/RPS 0.58 0.54 0.58 0.27 0.18 0.49 0.80 -4.33%
P/EPS 7.33 -0.40 -4.27 -4.22 2.77 4.03 7.48 -0.27%
EY 13.64 -250.44 -23.44 -23.68 36.12 24.79 13.36 0.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.04 -
P/NAPS 0.33 0.33 0.27 0.25 0.18 0.65 0.99 -14.04%

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