[DPS] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -25.09%
YoY- -21.2%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 37,760 117,134 184,505 150,616 115,948 98,102 85,506 -9.42%
PBT -28,480 -655 3,105 12,112 15,223 13,384 12,563 -
Tax -2,537 994 -479 -895 -988 -1,627 -1,128 10.32%
NP -31,017 339 2,626 11,217 14,235 11,757 11,435 -
-
NP to SH -31,017 339 2,626 11,217 14,235 11,763 11,435 -
-
Tax Rate - - 15.43% 7.39% 6.49% 12.16% 8.98% -
Total Cost 68,777 116,795 181,879 139,399 101,713 86,345 74,071 -0.89%
-
Net Worth 76,559 179,633 176,800 104,312 92,587 75,573 60,871 2.81%
Dividend
31/03/13 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - 3,598 - -
Div Payout % - - - - - 30.59% - -
Equity
31/03/13 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 76,559 179,633 176,800 104,312 92,587 75,573 60,871 2.81%
NOSH 264,000 264,166 260,000 132,040 128,594 119,958 106,792 11.59%
Ratio Analysis
31/03/13 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -82.14% 0.29% 1.42% 7.45% 12.28% 11.98% 13.37% -
ROE -40.51% 0.19% 1.49% 10.75% 15.37% 15.56% 18.79% -
Per Share
31/03/13 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 14.30 44.34 70.96 114.07 90.17 81.78 80.07 -18.84%
EPS -11.75 0.13 1.01 8.50 11.24 9.80 10.92 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.29 0.68 0.68 0.79 0.72 0.63 0.57 -7.86%
Adjusted Per Share Value based on latest NOSH - 132,234
31/03/13 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 14.28 44.30 69.78 56.97 43.85 37.10 32.34 -9.43%
EPS -11.73 0.13 0.99 4.24 5.38 4.45 4.32 -
DPS 0.00 0.00 0.00 0.00 0.00 1.36 0.00 -
NAPS 0.2896 0.6794 0.6687 0.3945 0.3502 0.2858 0.2302 2.82%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 29/03/13 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.10 0.17 0.12 0.46 0.68 0.70 0.69 -
P/RPS 0.70 0.38 0.17 0.40 0.75 0.86 0.86 -2.46%
P/EPS -0.85 132.47 11.88 5.41 6.14 7.14 6.44 -
EY -117.49 0.75 8.42 18.47 16.28 14.01 15.52 -
DY 0.00 0.00 0.00 0.00 0.00 4.29 0.00 -
P/NAPS 0.34 0.25 0.18 0.58 0.94 1.11 1.21 -14.25%
Price Multiplier on Announcement Date
31/03/13 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/05/13 25/02/10 27/02/09 27/02/08 27/02/07 27/02/06 25/03/05 -
Price 0.11 0.17 0.12 0.32 0.67 0.67 0.99 -
P/RPS 0.77 0.38 0.17 0.28 0.74 0.82 1.24 -5.61%
P/EPS -0.94 132.47 11.88 3.77 6.05 6.83 9.25 -
EY -106.81 0.75 8.42 26.55 16.52 14.64 10.82 -
DY 0.00 0.00 0.00 0.00 0.00 4.48 0.00 -
P/NAPS 0.38 0.25 0.18 0.41 0.93 1.06 1.74 -16.83%

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