[DPS] YoY TTM Result on 31-Dec-2020 [#3]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
25-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- -43.45%
YoY- -33.49%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 61,633 64,147 101,071 61,129 39,133 29,538 36,526 9.10%
PBT 7,250 2,097 8,750 8,061 12,260 -6,054 -3,260 -
Tax 183 268 123 56 -55 -32 -41 -
NP 7,433 2,365 8,873 8,117 12,205 -6,086 -3,301 -
-
NP to SH 7,433 2,365 8,873 8,117 12,205 -6,086 -3,301 -
-
Tax Rate -2.52% -12.78% -1.41% -0.69% 0.45% - - -
Total Cost 54,200 61,782 92,198 53,012 26,928 35,624 39,827 5.26%
-
Net Worth 215,828 155,171 155,171 135,187 123,431 105,798 111,676 11.60%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 215,828 155,171 155,171 135,187 123,431 105,798 111,676 11.60%
NOSH 211,597 705,323 705,323 587,770 587,770 587,770 587,770 -15.65%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 12.06% 3.69% 8.78% 13.28% 31.19% -20.60% -9.04% -
ROE 3.44% 1.52% 5.72% 6.00% 9.89% -5.75% -2.96% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 29.13 9.09 14.33 10.40 6.66 5.03 6.21 29.36%
EPS 3.51 0.34 1.26 1.38 2.08 -1.04 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.22 0.22 0.23 0.21 0.18 0.19 32.30%
Adjusted Per Share Value based on latest NOSH - 587,770
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 29.13 30.32 47.77 28.89 18.49 13.96 17.26 9.11%
EPS 3.51 1.12 4.19 3.84 5.77 -2.88 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.7333 0.7333 0.6389 0.5833 0.50 0.5278 11.60%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.52 0.075 0.09 0.13 0.08 0.06 0.085 -
P/RPS 1.79 0.82 0.63 1.25 1.20 1.19 1.37 4.55%
P/EPS 14.80 22.37 7.15 9.41 3.85 -5.79 -15.13 -
EY 6.76 4.47 13.98 10.62 25.96 -17.26 -6.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.34 0.41 0.57 0.38 0.33 0.45 2.10%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 24/02/23 23/02/22 25/03/21 28/02/20 28/02/19 26/02/18 -
Price 0.525 0.085 0.095 0.135 0.07 0.06 0.085 -
P/RPS 1.80 0.93 0.66 1.30 1.05 1.19 1.37 4.65%
P/EPS 14.95 25.35 7.55 9.78 3.37 -5.79 -15.13 -
EY 6.69 3.94 13.24 10.23 29.66 -17.26 -6.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.39 0.43 0.59 0.33 0.33 0.45 2.10%

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