[DPIH] QoQ Quarter Result on 2022-05-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Revenue 12,753 12,354 12,099 11,912 16,361 15,722 6,686 53.98% QoQ % 3.23% 2.11% 1.57% -27.19% 4.06% 135.15% - Horiz. % 190.74% 184.77% 180.96% 178.16% 244.71% 235.15% 100.00%
PBT 695 644 469 1,026 2,980 2,786 320 67.95% QoQ % 7.92% 37.31% -54.29% -65.57% 6.96% 770.62% - Horiz. % 217.19% 201.25% 146.56% 320.62% 931.25% 870.62% 100.00%
Tax -253 -226 -202 -277 -870 -706 -111 73.46% QoQ % -11.95% -11.88% 27.08% 68.16% -23.23% -536.04% - Horiz. % 227.93% 203.60% 181.98% 249.55% 783.78% 636.04% 100.00%
NP 442 418 267 749 2,110 2,080 209 64.99% QoQ % 5.74% 56.55% -64.35% -64.50% 1.44% 895.22% - Horiz. % 211.48% 200.00% 127.75% 358.37% 1,009.57% 995.22% 100.00%
NP to SH 445 420 289 756 2,111 2,081 210 65.21% QoQ % 5.95% 45.33% -61.77% -64.19% 1.44% 890.95% - Horiz. % 211.90% 200.00% 137.62% 360.00% 1,005.24% 990.95% 100.00%
Tax Rate 36.40 % 35.09 % 43.07 % 27.00 % 29.19 % 25.34 % 34.69 % 3.27% QoQ % 3.73% -18.53% 59.52% -7.50% 15.19% -26.95% - Horiz. % 104.93% 101.15% 124.16% 77.83% 84.15% 73.05% 100.00%
Total Cost 12,311 11,936 11,832 11,163 14,251 13,642 6,477 53.62% QoQ % 3.14% 0.88% 5.99% -21.67% 4.46% 110.62% - Horiz. % 190.07% 184.28% 182.68% 172.35% 220.02% 210.62% 100.00%
Net Worth 80,310 80,310 80,310 80,310 73,348 69,924 59,651 21.99% QoQ % 0.00% 0.00% 0.00% 9.49% 4.90% 17.22% - Horiz. % 134.63% 134.63% 134.63% 134.63% 122.96% 117.22% 100.00%
Dividend 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Div - - - 730 1,000 953 - - QoQ % 0.00% 0.00% 0.00% -27.01% 4.90% 0.00% - Horiz. % 0.00% 0.00% 0.00% 76.57% 104.90% 100.00% -
Div Payout % - % - % - % 96.57 % 47.38 % 45.82 % - % - QoQ % 0.00% 0.00% 0.00% 103.82% 3.40% 0.00% - Horiz. % 0.00% 0.00% 0.00% 210.76% 103.40% 100.00% -
Equity 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Net Worth 80,310 80,310 80,310 80,310 73,348 69,924 59,651 21.99% QoQ % 0.00% 0.00% 0.00% 9.49% 4.90% 17.22% - Horiz. % 134.63% 134.63% 134.63% 134.63% 122.96% 117.22% 100.00%
NOSH 730,096 730,096 730,096 730,096 666,804 635,676 542,282 21.99% QoQ % 0.00% 0.00% 0.00% 9.49% 4.90% 17.22% - Horiz. % 134.63% 134.63% 134.63% 134.63% 122.96% 117.22% 100.00%
Ratio Analysis 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
NP Margin 3.47 % 3.38 % 2.21 % 6.29 % 12.90 % 13.23 % 3.13 % 7.14% QoQ % 2.66% 52.94% -64.86% -51.24% -2.49% 322.68% - Horiz. % 110.86% 107.99% 70.61% 200.96% 412.14% 422.68% 100.00%
ROE 0.55 % 0.52 % 0.36 % 0.94 % 2.88 % 2.98 % 0.35 % 35.28% QoQ % 5.77% 44.44% -61.70% -67.36% -3.36% 751.43% - Horiz. % 157.14% 148.57% 102.86% 268.57% 822.86% 851.43% 100.00%
Per Share 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 1.75 1.69 1.66 1.63 2.45 2.47 1.23 26.58% QoQ % 3.55% 1.81% 1.84% -33.47% -0.81% 100.81% - Horiz. % 142.28% 137.40% 134.96% 132.52% 199.19% 200.81% 100.00%
EPS 0.06 0.06 0.04 0.10 0.32 0.33 0.04 31.13% QoQ % 0.00% 50.00% -60.00% -68.75% -3.03% 725.00% - Horiz. % 150.00% 150.00% 100.00% 250.00% 800.00% 825.00% 100.00%
DPS 0.00 0.00 0.00 0.10 0.15 0.15 0.00 - QoQ % 0.00% 0.00% 0.00% -33.33% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 66.67% 100.00% 100.00% -
NAPS 0.1100 0.1100 0.1100 0.1100 0.1100 0.1100 0.1100 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 730,096 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
RPS 1.75 1.69 1.66 1.63 2.24 2.15 0.92 53.70% QoQ % 3.55% 1.81% 1.84% -27.23% 4.19% 133.70% - Horiz. % 190.22% 183.70% 180.43% 177.17% 243.48% 233.70% 100.00%
EPS 0.06 0.06 0.04 0.10 0.29 0.29 0.03 58.94% QoQ % 0.00% 50.00% -60.00% -65.52% 0.00% 866.67% - Horiz. % 200.00% 200.00% 133.33% 333.33% 966.67% 966.67% 100.00%
DPS 0.00 0.00 0.00 0.10 0.14 0.13 0.00 - QoQ % 0.00% 0.00% 0.00% -28.57% 7.69% 0.00% - Horiz. % 0.00% 0.00% 0.00% 76.92% 107.69% 100.00% -
NAPS 0.1100 0.1100 0.1100 0.1100 0.1005 0.0958 0.0817 22.00% QoQ % 0.00% 0.00% 0.00% 9.45% 4.91% 17.26% - Horiz. % 134.64% 134.64% 134.64% 134.64% 123.01% 117.26% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 -
Price 0.2300 0.2350 0.2600 0.2950 0.3750 0.3850 0.4850 -
P/RPS 13.17 13.89 15.69 18.08 15.28 15.57 39.34 -51.88% QoQ % -5.18% -11.47% -13.22% 18.32% -1.86% -60.42% - Horiz. % 33.48% 35.31% 39.88% 45.96% 38.84% 39.58% 100.00%
P/EPS 377.35 408.51 656.83 284.89 118.45 117.60 1,252.41 -55.16% QoQ % -7.63% -37.81% 130.56% 140.51% 0.72% -90.61% - Horiz. % 30.13% 32.62% 52.45% 22.75% 9.46% 9.39% 100.00%
EY 0.27 0.24 0.15 0.35 0.84 0.85 0.08 125.50% QoQ % 12.50% 60.00% -57.14% -58.33% -1.18% 962.50% - Horiz. % 337.50% 300.00% 187.50% 437.50% 1,050.00% 1,062.50% 100.00%
DY 0.00 0.00 0.00 0.34 0.40 0.39 0.00 - QoQ % 0.00% 0.00% 0.00% -15.00% 2.56% 0.00% - Horiz. % 0.00% 0.00% 0.00% 87.18% 102.56% 100.00% -
P/NAPS 2.09 2.14 2.36 2.68 3.41 3.50 4.41 -39.30% QoQ % -2.34% -9.32% -11.94% -21.41% -2.57% -20.63% - Horiz. % 47.39% 48.53% 53.51% 60.77% 77.32% 79.37% 100.00%
Price Multiplier on Announcement Date 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 CAGR
Date 11/04/23 16/01/23 27/10/22 28/07/22 30/03/22 23/12/21 - -
Price 0.2000 0.2350 0.2200 0.2850 0.3550 0.4000 0.4300 -
P/RPS 11.45 13.89 13.28 17.47 14.47 16.17 34.88 -52.51% QoQ % -17.57% 4.59% -23.98% 20.73% -10.51% -53.64% - Horiz. % 32.83% 39.82% 38.07% 50.09% 41.49% 46.36% 100.00%
P/EPS 328.13 408.51 555.78 275.23 112.13 122.19 1,110.39 -55.73% QoQ % -19.68% -26.50% 101.93% 145.46% -8.23% -89.00% - Horiz. % 29.55% 36.79% 50.05% 24.79% 10.10% 11.00% 100.00%
EY 0.30 0.24 0.18 0.36 0.89 0.82 0.09 123.64% QoQ % 25.00% 33.33% -50.00% -59.55% 8.54% 811.11% - Horiz. % 333.33% 266.67% 200.00% 400.00% 988.89% 911.11% 100.00%
DY 0.00 0.00 0.00 0.35 0.42 0.38 0.00 - QoQ % 0.00% 0.00% 0.00% -16.67% 10.53% 0.00% - Horiz. % 0.00% 0.00% 0.00% 92.11% 110.53% 100.00% -
P/NAPS 1.82 2.14 2.00 2.59 3.23 3.64 3.91 -40.02% QoQ % -14.95% 7.00% -22.78% -19.81% -11.26% -6.91% - Horiz. % 46.55% 54.73% 51.15% 66.24% 82.61% 93.09% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
DPIH_4Q Results FYE2022_20220531.pdf 
