[DPS] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[DPS] DPS RESOURCES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 22.42%
YoY- 21.0%
Quarter Report
Latest QR
Upcoming QR
DPS's Result
DPS's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 117,994 184,505 150,617 115,947 98,102 68,422 11.50%
PBT 452 3,106 12,110 15,223 13,383 9,893 -46.03%
Tax -136 -479 -896 -989 -1,625 -681 -27.53%
NP 316 2,627 11,214 14,234 11,758 9,212 -49.04%
-
NP to SH 316 2,627 11,214 14,234 11,764 9,212 -49.04%
-
Tax Rate 30.09% 15.42% 7.40% 6.50% 12.14% 6.88% -
Total Cost 117,678 181,878 139,403 101,713 86,344 59,210 14.71%
-
Net Worth 195,999 176,093 104,464 95,134 75,628 68,349 23.43%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 7,866 7,202 - -
Div Payout % - - - 55.27% 61.23% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 195,999 176,093 104,464 95,134 75,628 68,349 23.43%
NOSH 288,235 258,961 132,234 132,131 120,044 119,911 19.16%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 0.27% 1.42% 7.45% 12.28% 11.99% 13.46% -
ROE 0.16% 1.49% 10.73% 14.96% 15.56% 13.48% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 40.94 71.25 113.90 87.75 81.72 57.06 -6.42%
EPS 0.11 1.01 8.48 10.77 9.80 7.68 -57.20%
DPS 0.00 0.00 0.00 5.95 6.00 0.00 -
NAPS 0.68 0.68 0.79 0.72 0.63 0.57 3.59%
Adjusted Per Share Value based on latest NOSH - 132,131
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 44.66 69.83 57.01 43.89 37.13 25.90 11.50%
EPS 0.12 0.99 4.24 5.39 4.45 3.49 -49.01%
DPS 0.00 0.00 0.00 2.98 2.73 0.00 -
NAPS 0.7419 0.6665 0.3954 0.3601 0.2862 0.2587 23.44%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.17 0.12 0.46 0.68 0.70 0.69 -
P/RPS 0.42 0.17 0.40 0.77 0.86 1.21 -19.06%
P/EPS 155.06 11.83 5.42 6.31 7.14 8.98 76.72%
EY 0.64 8.45 18.44 15.84 14.00 11.13 -43.49%
DY 0.00 0.00 0.00 8.76 8.57 0.00 -
P/NAPS 0.25 0.18 0.58 0.94 1.11 1.21 -27.03%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/10 27/02/09 27/02/08 27/02/07 27/02/06 - -
Price 0.17 0.12 0.32 0.67 0.67 0.00 -
P/RPS 0.42 0.17 0.28 0.76 0.82 0.00 -
P/EPS 155.06 11.83 3.77 6.22 6.84 0.00 -
EY 0.64 8.45 26.50 16.08 14.63 0.00 -
DY 0.00 0.00 0.00 8.89 8.96 0.00 -
P/NAPS 0.25 0.18 0.41 0.93 1.06 0.00 -

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