DOLPHIN | DOLPHIN INTERNATIONAL BERHAD [NS]
0.210 (-2.33%)
T-O (am): 0.000 (08:59:00)
Last updated: 16:11
Fundamental
Technical
Total Score
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 Feb 24 | Q2 Dec 23 | 2 | 30 Jun 24 | 3.63 | -1.01 | -1.03 | -28.4% | 0.00 | -0.76 | 1.6% | 23.0% | 29.1% | 1.5% | ||||||||
| 30 Nov 23 | Q1 Sep 23 | 1 | 30 Jun 24 | 3.70 | -1.45 | -1.46 | -39.5% | 0.00 | -0.11 | 12.0% | 13.5% | 88.3% | 50.1% | ||||||||
| 30 Aug 23 | Q4 Jun 23 | 4 | 30 Jun 23 | 3.30 | -12.25 | -12.44 | -377.1% | 0.00 | -0.92 | 27.5% | 9.2% | 308.3% | 5.9% | ||||||||
| 19 May 23 | Q3 Mar 23 | 3 | 30 Jun 23 | 4.55 | 6.11 | 5.97 | 131.3% | 0.00 | 0.46 | 3.7% | 62.9% | 669.5% | 511.4% | ||||||||
| 22 Feb 23 | Q2 Dec 22 | 2 | 30 Jun 23 | 4.72 | -1.12 | -1.05 | -22.2% | 0.00 | -0.09 | 10.5% | 51.7% | 8.0% | 15.1% | ||||||||
| 23 Nov 22 | Q1 Sep 22 | 1 | 30 Jun 23 | 4.28 | -0.93 | -0.97 | -22.7% | 0.00 | -0.07 | 17.6% | 379.3% | 91.7% | 2.5% | ||||||||
| 30 Aug 22 | Q4 Jun 22 | 4 | 30 Jun 22 | 3.63 | -11.67 | -11.74 | -323.2% | 0.00 | -1.11 | 30.2% | 95.5% | 708.9% | 65.0% | ||||||||
| 26 May 22 | Q3 Mar 22 | 3 | 30 Jun 22 | 2.79 | -1.20 | -1.45 | -52.0% | 0.00 | -0.14 | 10.3% | 62.3% | 17.5% | 10.7% | ||||||||
| 25 Feb 22 | Q2 Dec 21 | 2 | 30 Jun 22 | 3.11 | -1.21 | -1.24 | -39.7% | 0.00 | -0.12 | 249.0% | 27.1% | 30.5% | 52.6% | ||||||||
| 30 Nov 21 | Q1 Sep 21 | 1 | 30 Jun 22 | 0.89 | -0.96 | -0.95 | -106.2% | 0.00 | -0.10 | 52.0% | 18.6% | 97.2% | 61.4% | ||||||||
| 30 Sep 21 | Q4 Jun 21 | 4 | 30 Jun 21 | 1.86 | -33.30 | -33.52 | -1803.3% | 0.00 | -4.74 | 8.1% | 66.2% | 1963.0% | 4546.0% | ||||||||
| 25 May 21 | Q3 Mar 21 | 3 | 30 Jun 21 | 1.72 | -1.64 | -1.62 | -94.5% | 0.00 | -0.26 | 59.7% | 26.0% | 37.7% | 106.5% | ||||||||
| 25 Feb 21 | Q2 Dec 20 | 2 | 30 Jun 21 | 4.27 | -2.62 | -2.61 | -61.0% | 0.00 | -0.50 | 289.8% | 202.3% | 6.5% | 753.6% | ||||||||
| 01 Dec 20 | Q1 Sep 20 | 1 | 30 Jun 21 | 1.10 | -2.46 | -2.45 | -223.5% | 0.00 | -1.00 | 80.0% | 73.6% | 424.9% | 1023.9% | ||||||||
| 28 Aug 20 | 30 Jun 20 | Other | 30 Jun 20 | 5.49 | 0.75 | 0.75 | 13.7% | 0.00 | 0.31 | 136.5% | 359.8% | 195.8% | 147.5% | ||||||||
| 30 Jun 20 | 31 Mar 20 | Other | 30 Jun 20 | 2.32 | -1.23 | -0.79 | -33.9% | 0.00 | -0.32 | 64.4% | 43.1% | 297.2% | 165.8% | ||||||||
| 28 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 1.41 | 0.39 | 0.40 | 28.2% | 0.00 | 0.16 | 66.0% | 82.8% | 283.0% | 84.9% | ||||||||
| 29 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 4.16 | -0.42 | -0.22 | -5.2% | 0.00 | -0.09 | 247.8% | 82.8% | 86.3% | 88.8% | ||||||||
| 30 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 1.20 | -1.59 | -1.59 | -132.8% | 0.00 | -0.65 | 26.4% | 19.2% | 232.7% | 34.1% | ||||||||
| 31 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 1.62 | 1.32 | 1.20 | 73.7% | 0.00 | 0.49 | 80.2% | 16.8% | 54.8% | 154.5% | ||||||||
| 31 Jan 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 8.21 | 2.70 | 2.65 | 32.2% | 0.00 | 1.08 | 261.2% | 79.5% | 235.6% | 105.2% | ||||||||
| 30 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 2.27 | -1.95 | -1.95 | -85.8% | 0.00 | -0.80 | 53.7% | 7.0% | 19.0% | 21.2% | ||||||||
| 30 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 1.48 | -2.41 | -2.41 | -162.8% | 0.00 | -0.99 | 6.4% | 30.2% | 9.7% | 3.1% | ||||||||
| 31 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 1.39 | -2.19 | -2.20 | -158.0% | 0.00 | -0.90 | 69.6% | 23.5% | 95.7% | 133.4% | ||||||||
| 28 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 4.57 | -51.19 | -51.03 | -1115.9% | 0.00 | -20.90 | 115.3% | 23.9% | 1962.6% | 1894.9% | ||||||||
| 30 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 2.12 | -2.54 | -2.47 | -116.5% | 0.00 | -1.06 | 0.2% | 88.3% | 0.5% | 24.9% | ||||||||
| 30 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 2.12 | -2.49 | -2.49 | -117.3% | 0.00 | -1.12 | 16.7% | 75.1% | 164.2% | 398.2% | ||||||||
| 30 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 1.82 | -1.61 | -0.94 | -51.8% | 0.00 | -0.42 | 69.8% | 84.1% | 63.2% | 18920.0% | ||||||||
| 28 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 6.01 | -2.18 | -2.56 | -42.6% | 0.00 | -1.15 | 67.0% | 77.1% | 29.1% | 205.2% | ||||||||
| 30 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 18.19 | -1.97 | -1.98 | -10.9% | 0.00 | -0.89 | 113.4% | 5.0% | 297.0% | 340.4% | ||||||||
| 30 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 8.53 | -0.69 | -0.50 | -5.8% | 0.00 | -0.22 | 25.3% | 36.7% | 10080.0% | 85.6% | ||||||||
| 31 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 11.41 | 0.21 | 0.01 | 0.0% | 0.00 | 0.00 | 56.6% | 7.5% | 99.8% | 99.8% | ||||||||
| 29 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 26.28 | 3.15 | 2.43 | 9.2% | 0.00 | 1.10 | 37.2% | 195.0% | ||||||||||
| 27 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 19.16 | 1.66 | 0.82 | 4.3% | 0.00 | 0.37 | 42.2% | 123.8% | ||||||||||
| 28 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 13.47 | -3.25 | -3.47 | -25.8% | 0.00 | -1.85 | 26.8% | 211.7% | ||||||||||
| 05 Jun 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 10.62 | 3.52 | 3.11 | 29.3% | 0.00 | 26.23 |
Historical Dividends
Financial Ratios
| EPS | -6.7 sen |
| Trailing PE (Sector Median: 14.9) | 0.0 |
| PEG | 0.0 |
| Altman Z | -0.4 |
| Beaver | 0.038 |
| Current Ratio | 0.5 |
| Debt-Equity (DE) Ratio | 0.77 |
| FCF Yield | 1.25 % |
| Revenue QoQ | -1.65 % |
| Revenue YoY | -23.02% |
| Profit QoQ | 29.15 % |
| Profit YoY | 1.53 % |
| Profit Margin (Sector Median: -0.7) | -59.02 % |
| ROE (ROIC: -24.6) | -29.71 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 14.9) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: -0.7) | |
| ROE (ROIC: -67.42) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.23 | Consistent QR FV |
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -1.03 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research
Directors Share Purchases (Beta)
MR YEO BOON HO reduced 2500000.0 units announced on 12 Dec 2022 at ~RM0.025
MR YEO BOON HO reduced 22818824.0 units announced on 26 Jul 2022 at ~RM0.045
MR YEO BOON HO added 56574923.0 units announced on 22 Jul 2022 at ~RM0.045
Summary
Market Cap: 28 M.
Number of Shares: 133 M.
Adjusted Float: 89.5%.
Stock highly correlated with
HEXZA (71%)
PENSONI (70%)
KUB (69%)
SKBSHUT (65%)
The Dolphin group of companies, founded in 1992, is currently operating in the palm oil milling machineries sector. The Group seeks to cater for the growing demand for process integration and automation solutions and services seeking to enhance productivity, safety and efficiency in palm oil mills.
Sectors: Industrial Products, Penny Stocks, Industrial Materials, Components & Equipment, Industrial Products & Services
Code: 5265
Website: http://dolphinbhd.com/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 18-Oct-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Asia Poly Holdings Berhad | 10.53% | 2.96 |
| Oasis Harvest Holdings Sdn Bhd | 10.21% | 2.87 |
| Dato' Sri Tan Ooi Han | 9.75% | 2.74 |
| Yeo Boon Leong | 8.0% | 2.25 |
| Southern Realty Resource Sdn Bhd | 3.63% | 1.02 |
| Kuek Boon Siang | 2.75% | 0.77 |
| Seik Thye Kong | 2.62% | 0.74 |
| Tan Soon Hui | 2.31% | 0.65 |
| Yeo Boon Thai | 1.64% | 0.46 |
| Darshan Ravindran | 1.64% | 0.46 |
| Koh Kin Lip | 1.12% | 0.31 |
| Seik Yee Kok | 1.09% | 0.31 |
| Yeo Soon Bee | 1.05% | 0.3 |
| Zakaria Bin Jusoh | 0.9% | 0.25 |
| Lim Teck Seng | 0.83% | 0.23 |
| Chang Jau Hui | 0.82% | 0.23 |
| Koh Chen Foong | 0.75% | 0.21 |
| Wee Huat Kiap | 0.67% | 0.19 |
| Loh Wai Chuan | 0.6% | 0.17 |
| Ang He Yam | 0.58% | 0.16 |
| Kejuruteraan Trisuria Sdn Bhd | 0.56% | 0.16 |
| Nyeo Hock Kiat | 0.55% | 0.15 |
| Hiah Moy Thiang | 0.52% | 0.15 |
| Lim Lian Khai | 0.52% | 0.15 |
| Tham Mun Seng | 0.49% | 0.14 |
| Koh Soh Hong | 0.48% | 0.13 |
| Sim Mui Khee | 0.46% | 0.13 |
| Tan Kok Aun | 0.45% | 0.13 |
| Yeo Boon Ho | 0.0% | 0.0 |
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.