[DPIH] YoY TTM 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- 11.27%
YoY- 21.78%
Quarter Report
Latest QR
Upcoming QR
DPIH's Result
DPIH's Financial Summary
View:
Show?
TTM Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Revenue 54,246 52,726 53,315 50,106 46,651 10,048 40.08%
PBT 6,815 5,119 10,604 11,583 9,537 1,179 42.00%
Tax -2,105 -1,575 -2,994 -3,034 -2,517 -362 42.17%
NP 4,710 3,544 7,610 8,549 7,020 817 41.93%
-
NP to SH 4,720 3,576 7,612 8,549 7,020 817 41.99%
-
Tax Rate 30.89% 30.77% 28.23% 26.19% 26.39% 30.70% -
Total Cost 49,536 49,182 45,705 41,557 39,631 9,231 39.91%
-
Net Worth 87,611 80,310 69,924 77,876 73,009 36,017 19.44%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Div 1,095 1,730 2,657 3,893 1,216 - -
Div Payout % 23.20% 48.39% 34.91% 45.55% 17.33% - -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Net Worth 87,611 80,310 69,924 77,876 73,009 36,017 19.44%
NOSH 730,096 730,096 730,096 486,731 486,731 360,171 15.17%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
NP Margin 8.68% 6.72% 14.27% 17.06% 15.05% 8.13% -
ROE 5.39% 4.45% 10.89% 10.98% 9.62% 2.27% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
RPS 7.43 7.22 8.39 10.29 9.58 2.79 21.62%
EPS 0.65 0.49 1.20 1.76 1.44 0.23 23.08%
DPS 0.15 0.24 0.42 0.80 0.25 0.00 -
NAPS 0.12 0.11 0.11 0.16 0.15 0.10 3.71%
Adjusted Per Share Value based on latest NOSH - 486,731
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
RPS 7.43 7.22 7.30 6.86 6.39 1.38 40.00%
EPS 0.65 0.49 1.04 1.17 0.96 0.11 42.63%
DPS 0.15 0.24 0.36 0.53 0.17 0.00 -
NAPS 0.12 0.11 0.0958 0.1067 0.10 0.0493 19.46%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 - -
Price 0.195 0.235 0.385 0.30 0.17 0.00 -
P/RPS 2.62 3.25 4.59 2.91 1.77 0.00 -
P/EPS 30.16 47.98 32.15 17.08 11.79 0.00 -
EY 3.32 2.08 3.11 5.85 8.48 0.00 -
DY 0.77 1.01 1.09 2.67 1.47 0.00 -
P/NAPS 1.63 2.14 3.50 1.88 1.13 0.00 -
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Date 17/01/24 16/01/23 23/12/21 06/01/21 22/01/20 - -
Price 0.19 0.235 0.40 0.30 0.175 0.00 -
P/RPS 2.56 3.25 4.77 2.91 1.83 0.00 -
P/EPS 29.39 47.98 33.40 17.08 12.13 0.00 -
EY 3.40 2.08 2.99 5.85 8.24 0.00 -
DY 0.79 1.01 1.04 2.67 1.43 0.00 -
P/NAPS 1.58 2.14 3.64 1.88 1.17 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