[DPIH] QoQ Quarter Result on 30-Nov-2020 [#2]

Stock
[DPIH] DPI HOLDINGS BERHAD
Announcement Date
06-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
30-Nov-2020 [#2]
Profit Trend
QoQ- -0.61%
YoY- 36.19%
Quarter Report
Latest QR
Upcoming QR
DPIH's Result
DPIH's Financial Summary
View:
Show?
Quarter Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 6,686 14,612 16,295 15,950 15,560 6,993 11,603 -30.68%
PBT 320 2,891 4,607 4,288 4,396 831 2,068 -71.07%
Tax -111 -857 -1,320 -1,029 -1,117 -103 -785 -72.76%
NP 209 2,034 3,287 3,259 3,279 728 1,283 -70.07%
-
NP to SH 210 2,034 3,287 3,259 3,279 728 1,283 -69.97%
-
Tax Rate 34.69% 29.64% 28.65% 24.00% 25.41% 12.39% 37.96% -
Total Cost 6,477 12,578 13,008 12,691 12,281 6,265 10,320 -26.63%
-
Net Worth 59,651 82,744 77,876 77,876 77,876 73,009 73,009 -12.57%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div - 730 973 2,190 973 - 730 -
Div Payout % - 35.89% 29.62% 67.21% 29.69% - 56.91% -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 59,651 82,744 77,876 77,876 77,876 73,009 73,009 -12.57%
NOSH 730,096 486,731 486,731 486,731 486,731 486,731 486,731 30.94%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin 3.13% 13.92% 20.17% 20.43% 21.07% 10.41% 11.06% -
ROE 0.35% 2.46% 4.22% 4.18% 4.21% 1.00% 1.76% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 1.23 3.00 3.35 3.28 3.20 1.44 2.38 -35.52%
EPS 0.04 0.42 0.68 0.67 0.67 0.15 0.26 -71.19%
DPS 0.00 0.15 0.20 0.45 0.20 0.00 0.15 -
NAPS 0.11 0.17 0.16 0.16 0.16 0.15 0.15 -18.63%
Adjusted Per Share Value based on latest NOSH - 486,731
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 0.92 2.00 2.23 2.18 2.13 0.96 1.59 -30.49%
EPS 0.03 0.28 0.45 0.45 0.45 0.10 0.18 -69.61%
DPS 0.00 0.10 0.13 0.30 0.13 0.00 0.10 -
NAPS 0.0817 0.1133 0.1067 0.1067 0.1067 0.10 0.10 -12.57%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.485 0.48 0.345 0.30 0.215 0.175 0.155 -
P/RPS 39.34 15.99 10.31 9.15 6.73 12.18 6.50 231.02%
P/EPS 1,252.41 114.86 51.09 44.80 31.91 117.00 58.80 664.11%
EY 0.08 0.87 1.96 2.23 3.13 0.85 1.70 -86.89%
DY 0.00 0.31 0.58 1.50 0.93 0.00 0.97 -
P/NAPS 4.41 2.82 2.16 1.88 1.34 1.17 1.03 162.97%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 28/10/21 29/07/21 23/03/21 06/01/21 24/09/20 30/07/20 29/05/20 -
Price 0.43 0.61 0.41 0.30 0.19 0.175 0.18 -
P/RPS 34.88 20.32 12.25 9.15 5.94 12.18 7.55 176.61%
P/EPS 1,110.39 145.97 60.71 44.80 28.20 117.00 68.29 538.56%
EY 0.09 0.69 1.65 2.23 3.55 0.85 1.46 -84.31%
DY 0.00 0.25 0.49 1.50 1.05 0.00 0.83 -
P/NAPS 3.91 3.59 2.56 1.88 1.19 1.17 1.20 119.31%

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