[DPS] YoY TTM Result on 31-Dec-2016 [#3]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 47.99%
YoY- -13.17%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 39,133 29,538 36,526 37,717 42,367 52,862 45,274 -2.39%
PBT 12,260 -6,054 -3,260 -1,609 -1,329 1,457 1,605 40.31%
Tax -55 -32 -41 105 0 0 1,997 -
NP 12,205 -6,086 -3,301 -1,504 -1,329 1,457 3,602 22.54%
-
NP to SH 12,205 -6,086 -3,301 -1,504 -1,329 1,457 3,602 22.54%
-
Tax Rate 0.45% - - - - 0.00% -124.42% -
Total Cost 26,928 35,624 39,827 39,221 43,696 51,405 41,672 -7.01%
-
Net Worth 123,431 105,798 111,676 117,554 0 84,479 79,200 7.67%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 123,431 105,798 111,676 117,554 0 84,479 79,200 7.67%
NOSH 587,770 587,770 587,770 587,770 587,770 587,770 264,000 14.26%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 31.19% -20.60% -9.04% -3.99% -3.14% 2.76% 7.96% -
ROE 9.89% -5.75% -2.96% -1.28% 0.00% 1.72% 4.55% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 6.66 5.03 6.21 6.42 7.21 20.02 17.15 -14.57%
EPS 2.08 -1.04 -0.56 -0.26 -0.23 0.55 1.36 7.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.18 0.19 0.20 0.00 0.32 0.30 -5.76%
Adjusted Per Share Value based on latest NOSH - 587,770
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 14.79 11.16 13.80 14.25 16.01 19.97 17.11 -2.39%
EPS 4.61 -2.30 -1.25 -0.57 -0.50 0.55 1.36 22.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4664 0.3997 0.4219 0.4442 0.00 0.3192 0.2992 7.67%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.08 0.06 0.085 0.075 0.10 0.085 0.085 -
P/RPS 1.20 1.19 1.37 1.17 1.39 0.42 0.50 15.70%
P/EPS 3.85 -5.79 -15.13 -29.31 -44.23 15.40 6.23 -7.70%
EY 25.96 -17.26 -6.61 -3.41 -2.26 6.49 16.05 8.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.45 0.38 0.00 0.27 0.28 5.21%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 26/02/18 28/02/17 29/02/16 27/02/15 27/02/14 -
Price 0.07 0.06 0.085 0.08 0.11 0.095 0.10 -
P/RPS 1.05 1.19 1.37 1.25 1.53 0.47 0.58 10.39%
P/EPS 3.37 -5.79 -15.13 -31.26 -48.65 17.21 7.33 -12.14%
EY 29.66 -17.26 -6.61 -3.20 -2.06 5.81 13.64 13.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.45 0.40 0.00 0.30 0.33 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