[DPS] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 0.29%
YoY- 12.83%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 161,472 150,616 140,293 133,138 120,368 115,948 112,233 27.41%
PBT 13,548 12,112 15,085 14,798 14,648 15,223 12,992 2.83%
Tax -1,044 -895 -112 -1,696 -1,584 -988 -1,242 -10.92%
NP 12,504 11,217 14,973 13,102 13,064 14,235 11,749 4.23%
-
NP to SH 12,504 11,217 14,973 13,102 13,064 14,235 11,749 4.23%
-
Tax Rate 7.71% 7.39% 0.74% 11.46% 10.81% 6.49% 9.56% -
Total Cost 148,968 139,399 125,320 120,036 107,304 101,713 100,484 29.98%
-
Net Worth 161,184 104,312 104,267 101,698 97,847 92,587 85,441 52.61%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - 5,101 -
Div Payout % - - - - - - 43.42% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 161,184 104,312 104,267 101,698 97,847 92,587 85,441 52.61%
NOSH 244,218 132,040 131,983 132,076 132,226 128,594 127,525 54.15%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 7.74% 7.45% 10.67% 9.84% 10.85% 12.28% 10.47% -
ROE 7.76% 10.75% 14.36% 12.88% 13.35% 15.37% 13.75% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 66.12 114.07 106.30 100.80 91.03 90.17 88.01 -17.34%
EPS 5.12 8.50 9.95 9.92 9.88 11.24 9.21 -32.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 0.66 0.79 0.79 0.77 0.74 0.72 0.67 -0.99%
Adjusted Per Share Value based on latest NOSH - 131,927
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 61.12 57.01 53.10 50.39 45.56 43.89 42.48 27.41%
EPS 4.73 4.25 5.67 4.96 4.94 5.39 4.45 4.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.93 -
NAPS 0.6101 0.3948 0.3946 0.3849 0.3703 0.3504 0.3234 52.61%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.31 0.46 0.55 0.56 0.69 0.68 0.68 -
P/RPS 0.47 0.40 0.52 0.56 0.76 0.75 0.77 -28.02%
P/EPS 6.05 5.41 4.85 5.65 6.98 6.14 7.38 -12.39%
EY 16.52 18.47 20.63 17.71 14.32 16.28 13.55 14.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.88 -
P/NAPS 0.47 0.58 0.70 0.73 0.93 0.94 1.01 -39.92%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/04/08 27/02/08 28/11/07 24/08/07 27/04/07 27/02/07 24/11/06 -
Price 0.31 0.32 0.51 0.50 0.61 0.67 0.66 -
P/RPS 0.47 0.28 0.48 0.50 0.67 0.74 0.75 -26.74%
P/EPS 6.05 3.77 4.50 5.04 6.17 6.05 7.16 -10.61%
EY 16.52 26.55 22.24 19.84 16.20 16.52 13.96 11.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.06 -
P/NAPS 0.47 0.41 0.65 0.65 0.82 0.93 0.99 -39.11%

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