[DPIH] YoY Annualized Quarter Result on 30-Nov-2021 [#2]

Stock
[DPIH] DPI HOLDINGS BERHAD
Announcement Date
23-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
30-Nov-2021 [#2]
Profit Trend
QoQ- 445.48%
YoY- -64.96%
Quarter Report
Latest QR
Upcoming QR
DPIH's Result
DPIH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 54,098 48,906 44,816 63,020 46,284 51,240 49,724 1.41%
PBT 7,576 2,226 6,212 17,368 11,050 9,432 27,160 -19.15%
Tax -2,538 -856 -1,634 -4,292 -2,990 -2,622 -3,880 -6.82%
NP 5,038 1,370 4,578 13,076 8,060 6,810 23,280 -22.50%
-
NP to SH 5,046 1,418 4,582 13,076 8,060 6,810 23,280 -22.48%
-
Tax Rate 33.50% 38.45% 26.30% 24.71% 27.06% 27.80% 14.29% -
Total Cost 49,060 47,536 40,238 49,944 38,224 44,430 26,444 10.84%
-
Net Worth 87,611 80,310 69,924 77,876 73,009 36,017 0 -
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div - - 1,907 6,327 2,433 - - -
Div Payout % - - 41.62% 48.39% 30.19% - - -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 87,611 80,310 69,924 77,876 73,009 36,017 0 -
NOSH 730,096 730,096 730,096 486,731 486,731 360,171 360,371 12.48%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin 9.31% 2.80% 10.22% 20.75% 17.41% 13.29% 46.82% -
ROE 5.76% 1.77% 6.55% 16.79% 11.04% 18.91% 0.00% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 7.41 6.70 7.05 12.95 9.51 14.23 13.80 -9.84%
EPS 0.70 0.20 0.72 2.68 1.66 1.90 6.46 -30.94%
DPS 0.00 0.00 0.30 1.30 0.50 0.00 0.00 -
NAPS 0.12 0.11 0.11 0.16 0.15 0.10 0.00 -
Adjusted Per Share Value based on latest NOSH - 730,096
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 7.41 6.70 6.14 8.63 6.34 7.02 6.81 1.41%
EPS 0.70 0.20 0.63 1.79 1.10 0.93 3.19 -22.32%
DPS 0.00 0.00 0.26 0.87 0.33 0.00 0.00 -
NAPS 0.12 0.11 0.0958 0.1067 0.10 0.0493 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 - - -
Price 0.195 0.235 0.385 0.30 0.17 0.00 0.00 -
P/RPS 2.63 3.51 5.46 2.32 1.79 0.00 0.00 -
P/EPS 28.21 121.00 53.41 11.17 10.27 0.00 0.00 -
EY 3.54 0.83 1.87 8.95 9.74 0.00 0.00 -
DY 0.00 0.00 0.78 4.33 2.94 0.00 0.00 -
P/NAPS 1.63 2.14 3.50 1.88 1.13 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 17/01/24 16/01/23 23/12/21 06/01/21 22/01/20 03/01/19 - -
Price 0.19 0.235 0.40 0.30 0.175 0.00 0.00 -
P/RPS 2.56 3.51 5.67 2.32 1.84 0.00 0.00 -
P/EPS 27.49 121.00 55.49 11.17 10.57 0.00 0.00 -
EY 3.64 0.83 1.80 8.95 9.46 0.00 0.00 -
DY 0.00 0.00 0.75 4.33 2.86 0.00 0.00 -
P/NAPS 1.58 2.14 3.64 1.88 1.17 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