[DPIH] QoQ TTM 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- 28.95%
YoY- 759.24%
Quarter Report
Latest QR
Upcoming QR
DPIH's Result
DPIH's Financial Summary
View:
Show?
TTM Result
31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 CAGR
Revenue 46,148 41,738 48,114 46,651 44,707 43,697 30,328 32.19%
PBT 10,552 8,424 10,690 9,537 7,459 6,106 3,009 130.29%
Tax -2,869 -2,383 -2,942 -2,517 -2,015 -1,744 -1,082 91.23%
NP 7,683 6,041 7,748 7,020 5,444 4,362 1,927 150.80%
-
NP to SH 7,683 6,041 7,748 7,020 5,444 4,362 1,927 150.80%
-
Tax Rate 27.19% 28.29% 27.52% 26.39% 27.01% 28.56% 35.96% -
Total Cost 38,465 35,697 40,366 39,631 39,263 39,335 28,401 22.34%
-
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 2,920 1,946 1,946 1,216 - - - -
Div Payout % 38.01% 32.23% 25.13% 17.33% - - - -
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 16.65% 14.47% 16.10% 15.05% 12.18% 9.98% 6.35% -
ROE 9.87% 8.27% 10.61% 9.62% 7.46% 5.97% 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 9.48 8.58 9.89 9.58 9.19 8.98 7.65 15.32%
EPS 1.58 1.24 1.59 1.44 1.12 0.90 0.49 117.79%
DPS 0.60 0.40 0.40 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 6.32 5.72 6.59 6.39 6.12 5.99 4.15 32.26%
EPS 1.05 0.83 1.06 0.96 0.75 0.60 0.26 152.95%
DPS 0.40 0.27 0.27 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 2.27 2.04 1.57 1.77 1.80 1.89 2.88 -14.63%
P/EPS 13.62 14.10 9.74 11.79 14.75 18.97 45.26 -54.99%
EY 7.34 7.09 10.27 8.48 6.78 5.27 2.21 122.11%
DY 2.79 2.29 2.58 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 - - -
Price 0.19 0.175 0.175 0.175 0.185 0.00 0.00 -
P/RPS 2.00 2.04 1.77 1.83 2.01 0.00 0.00 -
P/EPS 12.04 14.10 10.99 12.13 16.54 0.00 0.00 -
EY 8.31 7.09 9.10 8.24 6.05 0.00 0.00 -
DY 3.16 2.29 2.29 1.43 0.00 0.00 0.00 -
P/NAPS 1.19 1.17 1.17 1.17 1.23 0.00 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