[DPIH] QoQ Cumulative Quarter Result on 31-Aug-2021 [#1]

Stock
[DPIH] DPI HOLDINGS BERHAD
Announcement Date
28-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
31-Aug-2021 [#1]
Profit Trend
QoQ- -98.23%
YoY- -93.6%
Quarter Report
Latest QR
Upcoming QR
DPIH's Result
DPIH's Financial Summary
View:
Show?
Cumulative Result
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 50,681 38,769 22,408 6,686 62,417 47,805 31,510 37.31%
PBT 7,112 6,086 3,106 320 16,182 13,291 8,684 -12.47%
Tax -1,964 -1,687 -817 -111 -4,323 -3,466 -2,146 -5.74%
NP 5,148 4,399 2,289 209 11,859 9,825 6,538 -14.74%
-
NP to SH 5,158 4,402 2,291 210 11,859 9,825 6,538 -14.63%
-
Tax Rate 27.62% 27.72% 26.30% 34.69% 26.71% 26.08% 24.71% -
Total Cost 45,533 34,370 20,119 6,477 50,558 37,980 24,972 49.30%
-
Net Worth 80,310 73,348 69,924 59,651 82,744 77,876 77,876 2.07%
Dividend
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div 2,920 2,000 953 - 4,867 4,137 3,163 -5.19%
Div Payout % 56.62% 45.44% 41.62% - 41.04% 42.11% 48.39% -
Equity
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 80,310 73,348 69,924 59,651 82,744 77,876 77,876 2.07%
NOSH 730,096 730,096 730,096 730,096 486,731 486,731 486,731 31.06%
Ratio Analysis
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin 10.16% 11.35% 10.22% 3.13% 19.00% 20.55% 20.75% -
ROE 6.42% 6.00% 3.28% 0.35% 14.33% 12.62% 8.40% -
Per Share
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 6.94 5.81 3.53 1.23 12.82 9.82 6.47 4.79%
EPS 0.76 0.66 0.36 0.04 2.44 2.02 1.34 -31.50%
DPS 0.40 0.30 0.15 0.00 1.00 0.85 0.65 -27.67%
NAPS 0.11 0.11 0.11 0.11 0.17 0.16 0.16 -22.12%
Adjusted Per Share Value based on latest NOSH - 730,096
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 6.94 5.31 3.07 0.92 8.55 6.55 4.32 37.20%
EPS 0.76 0.60 0.31 0.03 1.62 1.35 0.90 -10.66%
DPS 0.40 0.27 0.13 0.00 0.67 0.57 0.43 -4.71%
NAPS 0.11 0.1005 0.0958 0.0817 0.1133 0.1067 0.1067 2.05%
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 0.295 0.375 0.385 0.485 0.48 0.345 0.30 -
P/RPS 4.25 6.45 10.92 39.34 3.74 3.51 4.63 -5.55%
P/EPS 41.76 56.80 106.82 1,252.41 19.70 17.09 22.33 51.84%
EY 2.39 1.76 0.94 0.08 5.08 5.85 4.48 -34.24%
DY 1.36 0.80 0.39 0.00 2.08 2.46 2.17 -26.78%
P/NAPS 2.68 3.41 3.50 4.41 2.82 2.16 1.88 26.69%
Price Multiplier on Announcement Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 28/07/22 30/03/22 23/12/21 28/10/21 29/07/21 23/03/21 06/01/21 -
Price 0.285 0.355 0.40 0.43 0.61 0.41 0.30 -
P/RPS 4.11 6.11 11.35 34.88 4.76 4.17 4.63 -7.64%
P/EPS 40.34 53.77 110.99 1,110.39 25.04 20.31 22.33 48.38%
EY 2.48 1.86 0.90 0.09 3.99 4.92 4.48 -32.60%
DY 1.40 0.85 0.38 0.00 1.64 2.07 2.17 -25.35%
P/NAPS 2.59 3.23 3.64 3.91 3.59 2.56 1.88 23.83%

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