[DPIH] QoQ Annualized Quarter Result on 31-May-2019 [#4]

Stock
[DPIH] DPI HOLDINGS BERHAD
Announcement Date
23-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
31-May-2019 [#4]
Profit Trend
QoQ- 21.12%
YoY- -57.82%
Quarter Report
Latest QR
Upcoming QR
DPIH's Result
DPIH's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 28/02/19 30/11/18 CAGR
Revenue 46,326 46,284 44,600 49,129 47,680 47,680 51,240 -7.75%
PBT 10,124 11,050 9,072 8,728 7,508 7,508 9,432 5.83%
Tax -3,040 -2,990 -2,524 -2,333 -2,228 -2,228 -2,622 12.56%
NP 7,084 8,060 6,548 6,395 5,280 5,280 6,810 3.20%
-
NP to SH 7,084 8,060 6,548 6,395 5,280 5,280 6,810 3.20%
-
Tax Rate 30.03% 27.06% 27.82% 26.73% 29.68% 29.68% 27.80% -
Total Cost 39,242 38,224 38,052 42,734 42,400 42,400 44,430 -9.46%
-
Net Worth 73,009 73,009 73,009 73,009 0 53,798 36,017 76.04%
Dividend
29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 28/02/19 30/11/18 CAGR
Div 2,595 2,433 - - - - - -
Div Payout % 36.64% 30.19% - - - - - -
Equity
29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 28/02/19 30/11/18 CAGR
Net Worth 73,009 73,009 73,009 73,009 0 53,798 36,017 76.04%
NOSH 486,731 486,731 486,731 486,731 384,466 486,731 360,171 27.25%
Ratio Analysis
29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 28/02/19 30/11/18 CAGR
NP Margin 15.29% 17.41% 14.68% 13.02% 11.07% 11.07% 13.29% -
ROE 9.70% 11.04% 8.97% 8.76% 0.00% 9.81% 18.91% -
Per Share
29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 28/02/19 30/11/18 CAGR
RPS 9.52 9.51 9.16 10.09 12.40 12.41 14.23 -27.51%
EPS 1.45 1.66 1.36 1.56 1.37 1.37 1.90 -19.45%
DPS 0.53 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.00 0.14 0.10 38.34%
Adjusted Per Share Value based on latest NOSH - 486,731
29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 28/02/19 30/11/18 CAGR
RPS 6.35 6.34 6.11 6.73 6.53 6.53 7.02 -7.71%
EPS 0.97 1.10 0.90 0.88 0.72 0.72 0.93 3.42%
DPS 0.36 0.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.00 0.0737 0.0493 76.13%
Price Multiplier on Financial Quarter End Date
29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 28/02/19 30/11/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 01/03/19 28/02/19 - -
Price 0.155 0.17 0.165 0.17 0.22 0.22 0.00 -
P/RPS 1.63 1.79 1.80 1.68 1.77 1.77 0.00 -
P/EPS 10.65 10.27 12.26 12.94 16.02 16.01 0.00 -
EY 9.39 9.74 8.15 7.73 6.24 6.25 0.00 -
DY 3.44 2.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.13 1.10 1.13 0.00 1.57 0.00 -
Price Multiplier on Announcement Date
29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 28/02/19 30/11/18 CAGR
Date 29/05/20 22/01/20 25/10/19 23/07/19 - 20/03/19 03/01/19 -
Price 0.18 0.175 0.185 0.19 0.00 0.205 0.00 -
P/RPS 1.89 1.84 2.02 1.88 0.00 1.65 0.00 -
P/EPS 12.37 10.57 13.75 14.46 0.00 14.92 0.00 -
EY 8.09 9.46 7.27 6.92 0.00 6.70 0.00 -
DY 2.96 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.17 1.23 1.27 0.00 1.46 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