[DPIH] QoQ Cumulative Quarter Result on 30-Nov-2019 [#2]

Stock
[DPIH] DPI HOLDINGS BERHAD
Announcement Date
22-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
30-Nov-2019 [#2]
Profit Trend
QoQ- 146.18%
YoY- 18.36%
Quarter Report
Latest QR
Upcoming QR
DPIH's Result
DPIH's Financial Summary
View:
Show?
Cumulative Result
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 CAGR
Revenue 15,560 41,738 34,745 23,142 11,150 49,129 35,760 -42.49%
PBT 4,396 8,424 7,593 5,525 2,268 8,728 5,631 -15.17%
Tax -1,117 -2,383 -2,280 -1,495 -631 -2,333 -1,671 -23.49%
NP 3,279 6,041 5,313 4,030 1,637 6,395 3,960 -11.79%
-
NP to SH 3,279 6,041 5,313 4,030 1,637 6,395 3,960 -11.79%
-
Tax Rate 25.41% 28.29% 30.03% 27.06% 27.82% 26.73% 29.68% -
Total Cost 12,281 35,697 29,432 19,112 9,513 42,734 31,800 -46.87%
-
Net Worth 77,876 73,009 73,009 73,009 73,009 73,009 0 -
Dividend
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 CAGR
Div 973 1,946 1,946 1,216 - - - -
Div Payout % 29.69% 32.23% 36.64% 30.19% - - - -
Equity
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 CAGR
Net Worth 77,876 73,009 73,009 73,009 73,009 73,009 0 -
NOSH 486,731 486,731 486,731 486,731 486,731 486,731 384,466 16.97%
Ratio Analysis
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 CAGR
NP Margin 21.07% 14.47% 15.29% 17.41% 14.68% 13.02% 11.07% -
ROE 4.21% 8.27% 7.28% 5.52% 2.24% 8.76% 0.00% -
Per Share
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 CAGR
RPS 3.20 8.58 7.14 4.75 2.29 10.09 9.30 -50.80%
EPS 0.67 1.24 1.09 0.83 0.34 1.56 1.03 -24.86%
DPS 0.20 0.40 0.40 0.25 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.15 0.15 0.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 486,731
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 CAGR
RPS 2.13 5.72 4.76 3.17 1.53 6.73 4.90 -42.52%
EPS 0.45 0.83 0.73 0.55 0.22 0.88 0.54 -11.41%
DPS 0.13 0.27 0.27 0.17 0.00 0.00 0.00 -
NAPS 0.1067 0.10 0.10 0.10 0.10 0.10 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 CAGR
Date 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 01/03/19 -
Price 0.215 0.175 0.155 0.17 0.165 0.17 0.22 -
P/RPS 6.73 2.04 2.17 3.58 7.20 1.68 2.37 100.14%
P/EPS 31.91 14.10 14.20 20.53 49.06 12.94 21.36 30.58%
EY 3.13 7.09 7.04 4.87 2.04 7.73 4.68 -23.46%
DY 0.93 2.29 2.58 1.47 0.00 0.00 0.00 -
P/NAPS 1.34 1.17 1.03 1.13 1.10 1.13 0.00 -
Price Multiplier on Announcement Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 CAGR
Date 24/09/20 30/07/20 29/05/20 22/01/20 25/10/19 23/07/19 - -
Price 0.19 0.175 0.18 0.175 0.185 0.19 0.00 -
P/RPS 5.94 2.04 2.52 3.68 8.08 1.88 0.00 -
P/EPS 28.20 14.10 16.49 21.14 55.01 14.46 0.00 -
EY 3.55 7.09 6.06 4.73 1.82 6.92 0.00 -
DY 1.05 2.29 2.22 1.43 0.00 0.00 0.00 -
P/NAPS 1.19 1.17 1.20 1.17 1.23 1.27 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