[DPIH] QoQ Quarter Result on 30-Nov-2019 [#2]

Stock
[DPIH] DPI HOLDINGS BERHAD
Announcement Date
22-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
30-Nov-2019 [#2]
Profit Trend
QoQ- 46.18%
YoY- 192.9%
Quarter Report
Latest QR
Upcoming QR
DPIH's Result
DPIH's Financial Summary
View:
Show?
Quarter Result
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 CAGR
Revenue 15,560 6,993 11,603 11,992 11,150 13,369 10,140 32.93%
PBT 4,396 831 2,068 3,257 2,268 3,097 915 183.91%
Tax -1,117 -103 -785 -864 -631 -662 -360 112.29%
NP 3,279 728 1,283 2,393 1,637 2,435 555 225.75%
-
NP to SH 3,279 728 1,283 2,393 1,637 2,435 555 225.75%
-
Tax Rate 25.41% 12.39% 37.96% 26.53% 27.82% 21.38% 39.34% -
Total Cost 12,281 6,265 10,320 9,599 9,513 10,934 9,585 17.91%
-
Net Worth 77,876 73,009 73,009 73,009 73,009 73,009 0 -
Dividend
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 CAGR
Div 973 - 730 1,216 - - - -
Div Payout % 29.69% - 56.91% 50.85% - - - -
Equity
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 CAGR
Net Worth 77,876 73,009 73,009 73,009 73,009 73,009 0 -
NOSH 486,731 486,731 486,731 486,731 486,731 486,731 396,428 14.61%
Ratio Analysis
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 CAGR
NP Margin 21.07% 10.41% 11.06% 19.95% 14.68% 18.21% 5.47% -
ROE 4.21% 1.00% 1.76% 3.28% 2.24% 3.34% 0.00% -
Per Share
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 CAGR
RPS 3.20 1.44 2.38 2.46 2.29 2.75 2.56 15.99%
EPS 0.67 0.15 0.26 0.49 0.34 0.50 0.14 183.17%
DPS 0.20 0.00 0.15 0.25 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.15 0.15 0.15 0.15 0.00 -
Adjusted Per Share Value based on latest NOSH - 486,731
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 CAGR
RPS 2.13 0.96 1.59 1.64 1.53 1.83 1.39 32.81%
EPS 0.45 0.10 0.18 0.33 0.22 0.33 0.08 215.29%
DPS 0.13 0.00 0.10 0.17 0.00 0.00 0.00 -
NAPS 0.1067 0.10 0.10 0.10 0.10 0.10 0.00 -
Price Multiplier on Financial Quarter End Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 CAGR
Date 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 01/03/19 -
Price 0.215 0.175 0.155 0.17 0.165 0.17 0.22 -
P/RPS 6.73 12.18 6.50 6.90 7.20 6.19 8.60 -15.04%
P/EPS 31.91 117.00 58.80 34.58 49.06 33.98 157.14 -65.35%
EY 3.13 0.85 1.70 2.89 2.04 2.94 0.64 187.29%
DY 0.93 0.00 0.97 1.47 0.00 0.00 0.00 -
P/NAPS 1.34 1.17 1.03 1.13 1.10 1.13 0.00 -
Price Multiplier on Announcement Date
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 CAGR
Date 24/09/20 30/07/20 29/05/20 22/01/20 25/10/19 23/07/19 - -
Price 0.19 0.175 0.18 0.175 0.185 0.19 0.00 -
P/RPS 5.94 12.18 7.55 7.10 8.08 6.92 0.00 -
P/EPS 28.20 117.00 68.29 35.59 55.01 37.98 0.00 -
EY 3.55 0.85 1.46 2.81 1.82 2.63 0.00 -
DY 1.05 0.00 0.83 1.43 0.00 0.00 0.00 -
P/NAPS 1.19 1.17 1.20 1.17 1.23 1.27 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