[DPIH] QoQ TTM Result on 31-May-2019 [#4]

Stock
[DPIH] DPI HOLDINGS BERHAD
Announcement Date
23-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
31-May-2019 [#4]
Profit Trend
QoQ- 126.36%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DPIH's Result
DPIH's Financial Summary
View:
Show?
TTM Result
29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 28/02/19 30/11/18 CAGR
Revenue 48,114 46,651 44,707 43,697 30,328 20,188 10,048 250.30%
PBT 10,690 9,537 7,459 6,106 3,009 2,094 1,179 483.97%
Tax -2,942 -2,517 -2,015 -1,744 -1,082 -722 -362 434.99%
NP 7,748 7,020 5,444 4,362 1,927 1,372 817 505.34%
-
NP to SH 7,748 7,020 5,444 4,362 1,927 1,372 817 505.34%
-
Tax Rate 27.52% 26.39% 27.01% 28.56% 35.96% 34.48% 30.70% -
Total Cost 40,366 39,631 39,263 39,335 28,401 18,816 9,231 225.75%
-
Net Worth 73,009 73,009 73,009 73,009 0 53,798 36,017 76.04%
Dividend
29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 28/02/19 30/11/18 CAGR
Div 1,946 1,216 - - - - - -
Div Payout % 25.13% 17.33% - - - - - -
Equity
29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 28/02/19 30/11/18 CAGR
Net Worth 73,009 73,009 73,009 73,009 0 53,798 36,017 76.04%
NOSH 486,731 486,731 486,731 486,731 396,428 486,731 360,171 27.25%
Ratio Analysis
29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 28/02/19 30/11/18 CAGR
NP Margin 16.10% 15.05% 12.18% 9.98% 6.35% 6.80% 8.13% -
ROE 10.61% 9.62% 7.46% 5.97% 0.00% 2.55% 2.27% -
Per Share
29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 28/02/19 30/11/18 CAGR
RPS 9.89 9.58 9.19 8.98 7.65 5.25 2.79 175.36%
EPS 1.59 1.44 1.12 0.90 0.49 0.36 0.23 370.00%
DPS 0.40 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.15 0.00 0.14 0.10 38.34%
Adjusted Per Share Value based on latest NOSH - 486,731
29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 28/02/19 30/11/18 CAGR
RPS 6.59 6.39 6.12 5.99 4.15 2.77 1.38 249.54%
EPS 1.06 0.96 0.75 0.60 0.26 0.19 0.11 513.14%
DPS 0.27 0.17 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.10 0.00 0.0737 0.0493 76.13%
Price Multiplier on Financial Quarter End Date
29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 28/02/19 30/11/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 01/03/19 28/02/19 - -
Price 0.155 0.17 0.165 0.17 0.22 0.22 0.00 -
P/RPS 1.57 1.77 1.80 1.89 2.88 4.19 0.00 -
P/EPS 9.74 11.79 14.75 18.97 45.26 61.62 0.00 -
EY 10.27 8.48 6.78 5.27 2.21 1.62 0.00 -
DY 2.58 1.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.13 1.10 1.13 0.00 1.57 0.00 -
Price Multiplier on Announcement Date
29/02/20 30/11/19 31/08/19 31/05/19 01/03/19 28/02/19 30/11/18 CAGR
Date 29/05/20 22/01/20 25/10/19 - - - - -
Price 0.175 0.175 0.185 0.00 0.00 0.00 0.00 -
P/RPS 1.77 1.83 2.01 0.00 0.00 0.00 0.00 -
P/EPS 10.99 12.13 16.54 0.00 0.00 0.00 0.00 -
EY 9.10 8.24 6.05 0.00 0.00 0.00 0.00 -
DY 2.29 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.17 1.23 0.00 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