[DPIH] QoQ TTM Result on 31-Aug-2019 [#1]

Stock
[DPIH] DPI HOLDINGS BERHAD
Announcement Date
25-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
31-Aug-2019 [#1]
Profit Trend
QoQ- 24.81%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DPIH's Result
DPIH's Financial Summary
View:
Show?
TTM Result
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 28/02/19 CAGR
Revenue 41,738 48,114 46,651 44,707 43,697 30,328 20,188 78.39%
PBT 8,424 10,690 9,537 7,459 6,106 3,009 2,094 203.23%
Tax -2,383 -2,942 -2,517 -2,015 -1,744 -1,082 -722 158.99%
NP 6,041 7,748 7,020 5,444 4,362 1,927 1,372 225.86%
-
NP to SH 6,041 7,748 7,020 5,444 4,362 1,927 1,372 225.86%
-
Tax Rate 28.29% 27.52% 26.39% 27.01% 28.56% 35.96% 34.48% -
Total Cost 35,697 40,366 39,631 39,263 39,335 28,401 18,816 66.58%
-
Net Worth 73,009 73,009 73,009 73,009 73,009 0 53,798 27.55%
Dividend
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 28/02/19 CAGR
Div 1,946 1,946 1,216 - - - - -
Div Payout % 32.23% 25.13% 17.33% - - - - -
Equity
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 28/02/19 CAGR
Net Worth 73,009 73,009 73,009 73,009 73,009 0 53,798 27.55%
NOSH 486,731 486,731 486,731 486,731 486,731 396,428 486,731 0.00%
Ratio Analysis
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 28/02/19 CAGR
NP Margin 14.47% 16.10% 15.05% 12.18% 9.98% 6.35% 6.80% -
ROE 8.27% 10.61% 9.62% 7.46% 5.97% 0.00% 2.55% -
Per Share
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 28/02/19 CAGR
RPS 8.58 9.89 9.58 9.19 8.98 7.65 5.25 47.91%
EPS 1.24 1.59 1.44 1.12 0.90 0.49 0.36 167.94%
DPS 0.40 0.40 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.15 0.00 0.14 5.65%
Adjusted Per Share Value based on latest NOSH - 486,731
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 28/02/19 CAGR
RPS 5.72 6.59 6.39 6.12 5.99 4.15 2.77 78.22%
EPS 0.83 1.06 0.96 0.75 0.60 0.26 0.19 223.81%
DPS 0.27 0.27 0.17 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.10 0.00 0.0737 27.53%
Price Multiplier on Financial Quarter End Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 28/02/19 CAGR
Date 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 01/03/19 28/02/19 -
Price 0.175 0.155 0.17 0.165 0.17 0.22 0.22 -
P/RPS 2.04 1.57 1.77 1.80 1.89 2.88 4.19 -43.65%
P/EPS 14.10 9.74 11.79 14.75 18.97 45.26 61.62 -69.12%
EY 7.09 10.27 8.48 6.78 5.27 2.21 1.62 224.29%
DY 2.29 2.58 1.47 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.03 1.13 1.10 1.13 0.00 1.57 -20.89%
Price Multiplier on Announcement Date
31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 28/02/19 CAGR
Date 30/07/20 29/05/20 22/01/20 25/10/19 - - - -
Price 0.175 0.175 0.175 0.185 0.00 0.00 0.00 -
P/RPS 2.04 1.77 1.83 2.01 0.00 0.00 0.00 -
P/EPS 14.10 10.99 12.13 16.54 0.00 0.00 0.00 -
EY 7.09 9.10 8.24 6.05 0.00 0.00 0.00 -
DY 2.29 2.29 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.17 1.17 1.23 0.00 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