[DPS] YoY TTM Result on 30-Sep-2021 [#2]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -8.78%
YoY- -13.66%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 64,001 56,168 81,425 97,622 50,139 31,595 33,141 11.58%
PBT 6,461 5,837 2,543 12,269 14,297 295 -5,756 -
Tax 83 183 268 123 56 -87 0 -
NP 6,544 6,020 2,811 12,392 14,353 208 -5,756 -
-
NP to SH 6,549 6,020 2,811 12,392 14,353 208 -5,756 -
-
Tax Rate -1.28% -3.14% -10.54% -1.00% -0.39% 29.49% - -
Total Cost 57,457 50,148 78,614 85,230 35,786 31,387 38,897 6.71%
-
Net Worth 278,971 165,045 155,171 155,171 129,309 117,554 105,798 17.52%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 278,971 165,045 155,171 155,171 129,309 117,554 105,798 17.52%
NOSH 244,711 141,064 705,323 705,323 587,770 587,770 587,770 -13.57%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 10.22% 10.72% 3.45% 12.69% 28.63% 0.66% -17.37% -
ROE 2.35% 3.65% 1.81% 7.99% 11.10% 0.18% -5.44% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 26.15 39.82 11.54 13.84 8.53 5.38 5.64 29.10%
EPS 2.68 4.27 0.40 1.76 2.44 0.04 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.17 0.22 0.22 0.22 0.20 0.18 35.98%
Adjusted Per Share Value based on latest NOSH - 705,323
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 24.18 21.22 30.76 36.88 18.94 11.94 12.52 11.58%
EPS 2.47 2.27 1.06 4.68 5.42 0.08 -2.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.054 0.6236 0.5863 0.5863 0.4886 0.4442 0.3997 17.52%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.545 0.61 0.095 0.125 0.08 0.065 0.07 -
P/RPS 2.08 1.53 0.82 0.90 0.94 1.21 1.24 8.99%
P/EPS 20.36 14.29 23.84 7.11 3.28 183.68 -7.15 -
EY 4.91 7.00 4.20 14.06 30.52 0.54 -13.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.43 0.57 0.36 0.33 0.39 3.51%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 21/11/23 25/11/22 24/11/21 27/11/20 28/11/19 29/11/18 -
Price 0.52 0.60 0.08 0.135 0.115 0.065 0.06 -
P/RPS 1.99 1.51 0.69 0.98 1.35 1.21 1.06 11.05%
P/EPS 19.43 14.06 20.07 7.68 4.71 183.68 -6.13 -
EY 5.15 7.11 4.98 13.01 21.23 0.54 -16.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.36 0.61 0.52 0.33 0.33 5.68%

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