[DPS] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -2.39%
YoY- 27.7%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 184,505 150,617 115,947 98,102 68,422 28.12%
PBT 3,106 12,110 15,223 13,383 9,893 -25.13%
Tax -479 -896 -989 -1,625 -681 -8.41%
NP 2,627 11,214 14,234 11,758 9,212 -26.90%
-
NP to SH 2,627 11,214 14,234 11,764 9,212 -26.90%
-
Tax Rate 15.42% 7.40% 6.50% 12.14% 6.88% -
Total Cost 181,878 139,403 101,713 86,344 59,210 32.36%
-
Net Worth 176,093 104,464 95,134 75,628 68,349 26.67%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - 7,866 7,202 - -
Div Payout % - - 55.27% 61.23% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 176,093 104,464 95,134 75,628 68,349 26.67%
NOSH 258,961 132,234 132,131 120,044 119,911 21.20%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 1.42% 7.45% 12.28% 11.99% 13.46% -
ROE 1.49% 10.73% 14.96% 15.56% 13.48% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 71.25 113.90 87.75 81.72 57.06 5.70%
EPS 1.01 8.48 10.77 9.80 7.68 -39.75%
DPS 0.00 0.00 5.95 6.00 0.00 -
NAPS 0.68 0.79 0.72 0.63 0.57 4.50%
Adjusted Per Share Value based on latest NOSH - 120,044
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 87.20 71.18 54.80 46.36 32.34 28.12%
EPS 1.24 5.30 6.73 5.56 4.35 -26.91%
DPS 0.00 0.00 3.72 3.40 0.00 -
NAPS 0.8322 0.4937 0.4496 0.3574 0.323 26.67%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.12 0.46 0.68 0.70 0.69 -
P/RPS 0.17 0.40 0.77 0.86 1.21 -38.75%
P/EPS 11.83 5.42 6.31 7.14 8.98 7.12%
EY 8.45 18.44 15.84 14.00 11.13 -6.65%
DY 0.00 0.00 8.76 8.57 0.00 -
P/NAPS 0.18 0.58 0.94 1.11 1.21 -37.87%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 27/02/09 27/02/08 27/02/07 27/02/06 - -
Price 0.12 0.32 0.67 0.67 0.00 -
P/RPS 0.17 0.28 0.76 0.82 0.00 -
P/EPS 11.83 3.77 6.22 6.84 0.00 -
EY 8.45 26.50 16.08 14.63 0.00 -
DY 0.00 0.00 8.89 8.96 0.00 -
P/NAPS 0.18 0.41 0.93 1.06 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