[DPIH] QoQ Cumulative Quarter Result on 31-May-2020 [#4]

Stock
[DPIH] DPI HOLDINGS BERHAD
Announcement Date
30-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
31-May-2020 [#4]
Profit Trend
QoQ- 13.7%
YoY- -5.54%
Quarter Report
Latest QR
Upcoming QR
DPIH's Result
DPIH's Financial Summary
View:
Show?
Cumulative Result
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Revenue 47,805 31,510 15,560 41,738 34,745 23,142 11,150 164.15%
PBT 13,291 8,684 4,396 8,424 7,593 5,525 2,268 225.39%
Tax -3,466 -2,146 -1,117 -2,383 -2,280 -1,495 -631 211.63%
NP 9,825 6,538 3,279 6,041 5,313 4,030 1,637 230.62%
-
NP to SH 9,825 6,538 3,279 6,041 5,313 4,030 1,637 230.62%
-
Tax Rate 26.08% 24.71% 25.41% 28.29% 30.03% 27.06% 27.82% -
Total Cost 37,980 24,972 12,281 35,697 29,432 19,112 9,513 151.87%
-
Net Worth 77,876 77,876 77,876 73,009 73,009 73,009 73,009 4.40%
Dividend
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Div 4,137 3,163 973 1,946 1,946 1,216 - -
Div Payout % 42.11% 48.39% 29.69% 32.23% 36.64% 30.19% - -
Equity
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Net Worth 77,876 77,876 77,876 73,009 73,009 73,009 73,009 4.40%
NOSH 486,731 486,731 486,731 486,731 486,731 486,731 486,731 0.00%
Ratio Analysis
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
NP Margin 20.55% 20.75% 21.07% 14.47% 15.29% 17.41% 14.68% -
ROE 12.62% 8.40% 4.21% 8.27% 7.28% 5.52% 2.24% -
Per Share
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
RPS 9.82 6.47 3.20 8.58 7.14 4.75 2.29 164.18%
EPS 2.02 1.34 0.67 1.24 1.09 0.83 0.34 228.38%
DPS 0.85 0.65 0.20 0.40 0.40 0.25 0.00 -
NAPS 0.16 0.16 0.16 0.15 0.15 0.15 0.15 4.40%
Adjusted Per Share Value based on latest NOSH - 486,731
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
RPS 6.55 4.32 2.13 5.72 4.76 3.17 1.53 163.88%
EPS 1.35 0.90 0.45 0.83 0.73 0.55 0.22 235.54%
DPS 0.57 0.43 0.13 0.27 0.27 0.17 0.00 -
NAPS 0.1067 0.1067 0.1067 0.10 0.10 0.10 0.10 4.42%
Price Multiplier on Financial Quarter End Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Date 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 -
Price 0.345 0.30 0.215 0.175 0.155 0.17 0.165 -
P/RPS 3.51 4.63 6.73 2.04 2.17 3.58 7.20 -38.08%
P/EPS 17.09 22.33 31.91 14.10 14.20 20.53 49.06 -50.52%
EY 5.85 4.48 3.13 7.09 7.04 4.87 2.04 101.97%
DY 2.46 2.17 0.93 2.29 2.58 1.47 0.00 -
P/NAPS 2.16 1.88 1.34 1.17 1.03 1.13 1.10 56.87%
Price Multiplier on Announcement Date
28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 CAGR
Date 23/03/21 06/01/21 24/09/20 30/07/20 29/05/20 22/01/20 25/10/19 -
Price 0.41 0.30 0.19 0.175 0.18 0.175 0.185 -
P/RPS 4.17 4.63 5.94 2.04 2.52 3.68 8.08 -35.68%
P/EPS 20.31 22.33 28.20 14.10 16.49 21.14 55.01 -48.56%
EY 4.92 4.48 3.55 7.09 6.06 4.73 1.82 94.17%
DY 2.07 2.17 1.05 2.29 2.22 1.43 0.00 -
P/NAPS 2.56 1.88 1.19 1.17 1.20 1.17 1.23 63.08%

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