[DPIH] YoY Annualized Quarter Result on 30-Nov-2024 [#2]

Stock
[DPIH] DPI HOLDINGS BERHAD
Announcement Date
20-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2025
Quarter
30-Nov-2024 [#2]
Profit Trend
QoQ- 8.86%
YoY- -50.81%
Quarter Report
Latest QR
Upcoming QR
DPIH's Result
DPIH's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Revenue 51,680 54,098 48,906 44,816 63,020 46,284 51,240 0.14%
PBT 3,476 7,576 2,226 6,212 17,368 11,050 9,432 -15.31%
Tax -980 -2,538 -856 -1,634 -4,292 -2,990 -2,622 -15.11%
NP 2,496 5,038 1,370 4,578 13,076 8,060 6,810 -15.39%
-
NP to SH 2,482 5,046 1,418 4,582 13,076 8,060 6,810 -15.47%
-
Tax Rate 28.19% 33.50% 38.45% 26.30% 24.71% 27.06% 27.80% -
Total Cost 49,184 49,060 47,536 40,238 49,944 38,224 44,430 1.70%
-
Net Worth 87,599 87,611 80,310 69,924 77,876 73,009 36,017 15.95%
Dividend
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Div - - - 1,907 6,327 2,433 - -
Div Payout % - - - 41.62% 48.39% 30.19% - -
Equity
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Net Worth 87,599 87,611 80,310 69,924 77,876 73,009 36,017 15.95%
NOSH 729,999 730,096 730,096 730,096 486,731 486,731 360,171 12.48%
Ratio Analysis
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
NP Margin 4.83% 9.31% 2.80% 10.22% 20.75% 17.41% 13.29% -
ROE 2.83% 5.76% 1.77% 6.55% 16.79% 11.04% 18.91% -
Per Share
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
RPS 7.08 7.41 6.70 7.05 12.95 9.51 14.23 -10.97%
EPS 0.34 0.70 0.20 0.72 2.68 1.66 1.90 -24.91%
DPS 0.00 0.00 0.00 0.30 1.30 0.50 0.00 -
NAPS 0.12 0.12 0.11 0.11 0.16 0.15 0.10 3.08%
Adjusted Per Share Value based on latest NOSH - 745,555
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
RPS 6.93 7.26 6.56 6.01 8.45 6.21 6.87 0.14%
EPS 0.33 0.68 0.19 0.61 1.75 1.08 0.91 -15.54%
DPS 0.00 0.00 0.00 0.26 0.85 0.33 0.00 -
NAPS 0.1175 0.1175 0.1077 0.0938 0.1045 0.0979 0.0483 15.95%
Price Multiplier on Financial Quarter End Date
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Date 29/11/24 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 - -
Price 0.145 0.195 0.235 0.385 0.30 0.17 0.00 -
P/RPS 2.05 2.63 3.51 5.46 2.32 1.79 0.00 -
P/EPS 42.65 28.21 121.00 53.41 11.17 10.27 0.00 -
EY 2.34 3.54 0.83 1.87 8.95 9.74 0.00 -
DY 0.00 0.00 0.00 0.78 4.33 2.94 0.00 -
P/NAPS 1.21 1.63 2.14 3.50 1.88 1.13 0.00 -
Price Multiplier on Announcement Date
30/11/24 30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 CAGR
Date 20/01/25 17/01/24 16/01/23 23/12/21 06/01/21 22/01/20 03/01/19 -
Price 0.14 0.19 0.235 0.40 0.30 0.175 0.00 -
P/RPS 1.98 2.56 3.51 5.67 2.32 1.84 0.00 -
P/EPS 41.18 27.49 121.00 55.49 11.17 10.57 0.00 -
EY 2.43 3.64 0.83 1.80 8.95 9.46 0.00 -
DY 0.00 0.00 0.00 0.75 4.33 2.86 0.00 -
P/NAPS 1.17 1.58 2.14 3.64 1.88 1.17 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