[DPIH] QoQ Cumulative Quarter Result on 28-Feb-2021 [#3]

Stock
[DPIH] DPI HOLDINGS BERHAD
Announcement Date
23-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
28-Feb-2021 [#3]
Profit Trend
QoQ- 50.28%
YoY- 84.92%
Quarter Report
Latest QR
Upcoming QR
DPIH's Result
DPIH's Financial Summary
View:
Show?
Cumulative Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 22,408 6,686 62,417 47,805 31,510 15,560 41,738 -33.91%
PBT 3,106 320 16,182 13,291 8,684 4,396 8,424 -48.54%
Tax -817 -111 -4,323 -3,466 -2,146 -1,117 -2,383 -50.98%
NP 2,289 209 11,859 9,825 6,538 3,279 6,041 -47.60%
-
NP to SH 2,291 210 11,859 9,825 6,538 3,279 6,041 -47.57%
-
Tax Rate 26.30% 34.69% 26.71% 26.08% 24.71% 25.41% 28.29% -
Total Cost 20,119 6,477 50,558 37,980 24,972 12,281 35,697 -31.74%
-
Net Worth 69,924 59,651 82,744 77,876 77,876 77,876 73,009 -2.83%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div 953 - 4,867 4,137 3,163 973 1,946 -37.84%
Div Payout % 41.62% - 41.04% 42.11% 48.39% 29.69% 32.23% -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 69,924 59,651 82,744 77,876 77,876 77,876 73,009 -2.83%
NOSH 730,096 730,096 486,731 486,731 486,731 486,731 486,731 31.00%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 10.22% 3.13% 19.00% 20.55% 20.75% 21.07% 14.47% -
ROE 3.28% 0.35% 14.33% 12.62% 8.40% 4.21% 8.27% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 3.53 1.23 12.82 9.82 6.47 3.20 8.58 -44.65%
EPS 0.36 0.04 2.44 2.02 1.34 0.67 1.24 -56.12%
DPS 0.15 0.00 1.00 0.85 0.65 0.20 0.40 -47.96%
NAPS 0.11 0.11 0.17 0.16 0.16 0.16 0.15 -18.66%
Adjusted Per Share Value based on latest NOSH - 486,731
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 3.07 0.92 8.55 6.55 4.32 2.13 5.72 -33.93%
EPS 0.31 0.03 1.62 1.35 0.90 0.45 0.83 -48.10%
DPS 0.13 0.00 0.67 0.57 0.43 0.13 0.27 -38.54%
NAPS 0.0958 0.0817 0.1133 0.1067 0.1067 0.1067 0.10 -2.81%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 0.385 0.485 0.48 0.345 0.30 0.215 0.175 -
P/RPS 10.92 39.34 3.74 3.51 4.63 6.73 2.04 205.69%
P/EPS 106.82 1,252.41 19.70 17.09 22.33 31.91 14.10 285.26%
EY 0.94 0.08 5.08 5.85 4.48 3.13 7.09 -73.96%
DY 0.39 0.00 2.08 2.46 2.17 0.93 2.29 -69.24%
P/NAPS 3.50 4.41 2.82 2.16 1.88 1.34 1.17 107.47%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 23/12/21 28/10/21 29/07/21 23/03/21 06/01/21 24/09/20 30/07/20 -
Price 0.40 0.43 0.61 0.41 0.30 0.19 0.175 -
P/RPS 11.35 34.88 4.76 4.17 4.63 5.94 2.04 213.65%
P/EPS 110.99 1,110.39 25.04 20.31 22.33 28.20 14.10 295.21%
EY 0.90 0.09 3.99 4.92 4.48 3.55 7.09 -74.71%
DY 0.38 0.00 1.64 2.07 2.17 1.05 2.29 -69.76%
P/NAPS 3.64 3.91 3.59 2.56 1.88 1.19 1.17 112.96%

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