[DPIH] QoQ Cumulative Quarter Result on 31-Aug-2022 [#1]

Stock
[DPIH] DPI HOLDINGS BERHAD
Announcement Date
27-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
31-Aug-2022 [#1]
Profit Trend
QoQ- -94.4%
YoY- 37.62%
Quarter Report
Latest QR
Upcoming QR
DPIH's Result
DPIH's Financial Summary
View:
Show?
Cumulative Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 51,650 37,206 24,453 12,099 50,681 38,769 22,408 74.58%
PBT 4,140 1,808 1,113 469 7,112 6,086 3,106 21.13%
Tax -1,264 -681 -428 -202 -1,964 -1,687 -817 33.80%
NP 2,876 1,127 685 267 5,148 4,399 2,289 16.45%
-
NP to SH 2,925 1,154 709 289 5,158 4,402 2,291 17.70%
-
Tax Rate 30.53% 37.67% 38.45% 43.07% 27.62% 27.72% 26.30% -
Total Cost 48,774 36,079 23,768 11,832 45,533 34,370 20,119 80.56%
-
Net Worth 87,611 80,310 80,310 80,310 80,310 73,348 69,924 16.23%
Dividend
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div 1,095 - - - 2,920 2,000 953 9.71%
Div Payout % 37.44% - - - 56.62% 45.44% 41.62% -
Equity
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth 87,611 80,310 80,310 80,310 80,310 73,348 69,924 16.23%
NOSH 730,096 730,096 730,096 730,096 730,096 730,096 730,096 0.00%
Ratio Analysis
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin 5.57% 3.03% 2.80% 2.21% 10.16% 11.35% 10.22% -
ROE 3.34% 1.44% 0.88% 0.36% 6.42% 6.00% 3.28% -
Per Share
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 7.07 5.10 3.35 1.66 6.94 5.81 3.53 58.95%
EPS 0.40 0.16 0.10 0.04 0.76 0.66 0.36 7.28%
DPS 0.15 0.00 0.00 0.00 0.40 0.30 0.15 0.00%
NAPS 0.12 0.11 0.11 0.11 0.11 0.11 0.11 5.97%
Adjusted Per Share Value based on latest NOSH - 730,096
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 7.07 5.10 3.35 1.66 6.94 5.31 3.07 74.47%
EPS 0.40 0.16 0.10 0.04 0.76 0.60 0.31 18.54%
DPS 0.15 0.00 0.00 0.00 0.40 0.27 0.13 10.01%
NAPS 0.12 0.11 0.11 0.11 0.11 0.1005 0.0958 16.21%
Price Multiplier on Financial Quarter End Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.185 0.23 0.235 0.26 0.295 0.375 0.385 -
P/RPS 2.62 4.51 7.02 15.69 4.25 6.45 10.92 -61.42%
P/EPS 46.18 145.51 241.99 656.83 41.76 56.80 106.82 -42.85%
EY 2.17 0.69 0.41 0.15 2.39 1.76 0.94 74.76%
DY 0.81 0.00 0.00 0.00 1.36 0.80 0.39 62.85%
P/NAPS 1.54 2.09 2.14 2.36 2.68 3.41 3.50 -42.17%
Price Multiplier on Announcement Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 27/07/23 11/04/23 16/01/23 27/10/22 28/07/22 30/03/22 23/12/21 -
Price 0.18 0.20 0.235 0.22 0.285 0.355 0.40 -
P/RPS 2.54 3.92 7.02 13.28 4.11 6.11 11.35 -63.17%
P/EPS 44.93 126.53 241.99 555.78 40.34 53.77 110.99 -45.30%
EY 2.23 0.79 0.41 0.18 2.48 1.86 0.90 83.20%
DY 0.83 0.00 0.00 0.00 1.40 0.85 0.38 68.42%
P/NAPS 1.50 1.82 2.14 2.00 2.59 3.23 3.64 -44.65%

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