[DPS] QoQ 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- 12.46%
YoY- 56.56%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 36,477 30,092 31,773 29,886 28,478 25,810 24,968 28.84%
PBT 3,737 3,662 5,480 3,318 2,943 3,482 2,161 44.21%
Tax -452 -396 -57 -312 -270 -350 649 -
NP 3,285 3,266 5,423 3,006 2,673 3,132 2,810 11.00%
-
NP to SH 3,285 3,266 5,423 3,006 2,673 3,132 2,816 10.84%
-
Tax Rate 12.10% 10.81% 1.04% 9.40% 9.17% 10.05% -30.03% -
Total Cost 33,192 26,826 26,350 26,880 25,805 22,678 22,158 31.01%
-
Net Worth 101,584 97,847 95,134 88,334 84,753 80,400 75,628 21.80%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - 3,955 3,911 - - -
Div Payout % - - - 131.58% 146.34% - - -
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 101,584 97,847 95,134 88,334 84,753 80,400 75,628 21.80%
NOSH 131,927 132,226 132,131 131,842 130,390 120,000 120,044 6.51%
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 9.01% 10.85% 17.07% 10.06% 9.39% 12.13% 11.25% -
ROE 3.23% 3.34% 5.70% 3.40% 3.15% 3.90% 3.72% -
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 27.65 22.76 24.05 22.67 21.84 21.51 20.80 20.96%
EPS 2.49 2.47 4.11 2.28 2.05 2.61 2.34 4.24%
DPS 0.00 0.00 0.00 3.00 3.00 0.00 0.00 -
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 13.81 11.39 12.03 11.31 10.78 9.77 9.45 28.86%
EPS 1.24 1.24 2.05 1.14 1.01 1.19 1.07 10.35%
DPS 0.00 0.00 0.00 1.50 1.48 0.00 0.00 -
NAPS 0.3845 0.3703 0.3601 0.3343 0.3208 0.3043 0.2862 21.82%
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 2.03 3.03 2.83 3.00 3.16 3.30 3.37 -28.74%
P/EPS 22.49 27.94 16.57 29.82 33.66 27.20 29.84 -17.22%
EY 4.45 3.58 6.04 3.35 2.97 3.68 3.35 20.90%
DY 0.00 0.00 0.00 4.41 4.35 0.00 0.00 -
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 1.81 2.68 2.79 2.91 3.11 3.58 3.22 -31.96%
P/EPS 20.08 24.70 16.32 28.95 33.17 29.50 28.56 -20.98%
EY 4.98 4.05 6.13 3.45 3.01 3.39 3.50 26.58%
DY 0.00 0.00 0.00 4.55 4.41 0.00 0.00 -
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