[DPS] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 0.94%
YoY- 24.22%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 150,617 136,994 128,228 120,229 115,947 109,142 103,169 28.60%
PBT 12,110 16,792 16,197 15,403 15,223 11,904 10,913 7.16%
Tax -896 -142 -1,217 -1,035 -989 -283 -378 77.49%
NP 11,214 16,650 14,980 14,368 14,234 11,621 10,535 4.24%
-
NP to SH 11,214 16,650 14,980 14,368 14,234 11,627 10,541 4.20%
-
Tax Rate 7.40% 0.85% 7.51% 6.72% 6.50% 2.38% 3.46% -
Total Cost 139,403 120,344 113,248 105,861 101,713 97,521 92,634 31.22%
-
Net Worth 104,464 104,058 101,584 97,847 95,134 88,334 84,753 14.91%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 3,955 7,866 7,866 7,866 7,511 -
Div Payout % - - 26.40% 54.75% 55.27% 67.66% 71.26% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 104,464 104,058 101,584 97,847 95,134 88,334 84,753 14.91%
NOSH 132,234 131,720 131,927 132,226 132,131 131,842 130,390 0.93%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 7.45% 12.15% 11.68% 11.95% 12.28% 10.65% 10.21% -
ROE 10.73% 16.00% 14.75% 14.68% 14.96% 13.16% 12.44% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 113.90 104.00 97.20 90.93 87.75 82.78 79.12 27.40%
EPS 8.48 12.64 11.35 10.87 10.77 8.82 8.08 3.26%
DPS 0.00 0.00 3.00 6.00 5.95 5.97 5.76 -
NAPS 0.79 0.79 0.77 0.74 0.72 0.67 0.65 13.84%
Adjusted Per Share Value based on latest NOSH - 132,226
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 57.01 51.85 48.53 45.51 43.89 41.31 39.05 28.60%
EPS 4.24 6.30 5.67 5.44 5.39 4.40 3.99 4.12%
DPS 0.00 0.00 1.50 2.98 2.98 2.98 2.84 -
NAPS 0.3954 0.3939 0.3845 0.3703 0.3601 0.3343 0.3208 14.91%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.46 0.55 0.56 0.69 0.68 0.68 0.69 -
P/RPS 0.40 0.53 0.58 0.76 0.77 0.82 0.87 -40.34%
P/EPS 5.42 4.35 4.93 6.35 6.31 7.71 8.54 -26.08%
EY 18.44 22.98 20.28 15.75 15.84 12.97 11.72 35.16%
DY 0.00 0.00 5.36 8.70 8.76 8.77 8.35 -
P/NAPS 0.58 0.70 0.73 0.93 0.94 1.01 1.06 -33.02%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 28/11/07 24/08/07 27/04/07 27/02/07 24/11/06 25/08/06 -
Price 0.32 0.51 0.50 0.61 0.67 0.66 0.68 -
P/RPS 0.28 0.49 0.51 0.67 0.76 0.80 0.86 -52.57%
P/EPS 3.77 4.03 4.40 5.61 6.22 7.48 8.41 -41.34%
EY 26.50 24.79 22.71 17.81 16.08 13.36 11.89 70.37%
DY 0.00 0.00 6.00 9.84 8.89 9.04 8.47 -
P/NAPS 0.41 0.65 0.65 0.82 0.93 0.99 1.05 -46.48%

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