[DPS] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
24-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 51.77%
YoY- -1.51%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 66,569 30,092 115,948 84,175 54,289 25,810 98,102 -22.83%
PBT 7,399 3,662 15,223 9,744 6,426 3,482 13,384 -32.71%
Tax -848 -396 -988 -932 -620 -350 -1,627 -35.31%
NP 6,551 3,266 14,235 8,812 5,806 3,132 11,757 -32.35%
-
NP to SH 6,551 3,266 14,235 8,812 5,806 3,132 11,763 -32.38%
-
Tax Rate 11.46% 10.81% 6.49% 9.56% 9.65% 10.05% 12.16% -
Total Cost 60,018 26,826 101,713 75,363 48,483 22,678 86,345 -21.58%
-
Net Worth 101,698 97,847 92,587 85,441 81,334 80,400 75,573 21.95%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - 3,825 3,753 - 3,598 -
Div Payout % - - - 43.42% 64.66% - 30.59% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 101,698 97,847 92,587 85,441 81,334 80,400 75,573 21.95%
NOSH 132,076 132,226 128,594 127,525 125,129 120,000 119,958 6.64%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 9.84% 10.85% 12.28% 10.47% 10.69% 12.13% 11.98% -
ROE 6.44% 3.34% 15.37% 10.31% 7.14% 3.90% 15.56% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 50.40 22.76 90.17 66.01 43.39 21.51 81.78 -27.64%
EPS 4.96 2.47 11.24 6.91 4.64 2.61 9.80 -36.56%
DPS 0.00 0.00 0.00 3.00 3.00 0.00 3.00 -
NAPS 0.77 0.74 0.72 0.67 0.65 0.67 0.63 14.35%
Adjusted Per Share Value based on latest NOSH - 131,842
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.20 11.39 43.89 31.86 20.55 9.77 37.13 -22.82%
EPS 2.48 1.24 5.39 3.34 2.20 1.19 4.45 -32.35%
DPS 0.00 0.00 0.00 1.45 1.42 0.00 1.36 -
NAPS 0.3849 0.3703 0.3504 0.3234 0.3078 0.3043 0.286 21.96%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.56 0.69 0.68 0.68 0.69 0.71 0.70 -
P/RPS 1.11 3.03 0.75 1.03 1.59 3.30 0.86 18.60%
P/EPS 11.29 27.94 6.14 9.84 14.87 27.20 7.14 35.84%
EY 8.86 3.58 16.28 10.16 6.72 3.68 14.01 -26.38%
DY 0.00 0.00 0.00 4.41 4.35 0.00 4.29 -
P/NAPS 0.73 0.93 0.94 1.01 1.06 1.06 1.11 -24.43%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 27/04/07 27/02/07 24/11/06 25/08/06 25/04/06 27/02/06 -
Price 0.50 0.61 0.67 0.66 0.68 0.77 0.67 -
P/RPS 0.99 2.68 0.74 1.00 1.57 3.58 0.82 13.42%
P/EPS 10.08 24.70 6.05 9.55 14.66 29.50 6.83 29.71%
EY 9.92 4.05 16.52 10.47 6.82 3.39 14.64 -22.90%
DY 0.00 0.00 0.00 4.55 4.41 0.00 4.48 -
P/NAPS 0.65 0.82 0.93 0.99 1.05 1.15 1.06 -27.88%

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