[DPIH] QoQ TTM 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- -13.69%
YoY- -29.34%
Quarter Report
Latest QR
Upcoming QR
DPIH's Result
DPIH's Financial Summary
View:
Show?
TTM Result
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Revenue 54,581 55,444 55,790 53,372 54,246 53,033 51,650 3.73%
PBT 5,234 6,239 7,284 7,437 6,815 5,563 4,140 16.87%
Tax -1,887 -2,371 -2,666 -2,206 -2,105 -1,635 -1,264 30.52%
NP 3,347 3,868 4,618 5,231 4,710 3,928 2,876 10.60%
-
NP to SH 3,335 3,864 4,617 5,245 4,720 3,940 2,906 9.58%
-
Tax Rate 36.05% 38.00% 36.60% 29.66% 30.89% 29.39% 30.53% -
Total Cost 51,234 51,576 51,172 48,141 49,536 49,105 48,774 3.32%
-
Net Worth 89,466 87,611 87,611 87,611 87,611 87,611 87,611 1.40%
Dividend
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Div 730 730 730 1,095 1,095 1,095 1,095 -23.62%
Div Payout % 21.89% 18.89% 15.81% 20.88% 23.20% 27.80% 37.69% -
Equity
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Net Worth 89,466 87,611 87,611 87,611 87,611 87,611 87,611 1.40%
NOSH 745,555 730,096 730,096 730,096 730,096 730,096 730,096 1.40%
Ratio Analysis
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
NP Margin 6.13% 6.98% 8.28% 9.80% 8.68% 7.41% 5.57% -
ROE 3.73% 4.41% 5.27% 5.99% 5.39% 4.50% 3.32% -
Per Share
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 7.32 7.59 7.64 7.31 7.43 7.26 7.07 2.33%
EPS 0.45 0.53 0.63 0.72 0.65 0.54 0.40 8.14%
DPS 0.10 0.10 0.10 0.15 0.15 0.15 0.15 -23.62%
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 745,555
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 7.32 7.44 7.48 7.16 7.28 7.11 6.93 3.70%
EPS 0.45 0.52 0.62 0.70 0.63 0.53 0.39 9.98%
DPS 0.10 0.10 0.10 0.15 0.15 0.15 0.15 -23.62%
NAPS 0.12 0.1175 0.1175 0.1175 0.1175 0.1175 0.1175 1.40%
Price Multiplier on Financial Quarter End Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 29/11/24 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 -
Price 0.145 0.18 0.19 0.185 0.195 0.20 0.185 -
P/RPS 1.98 2.37 2.49 2.53 2.62 2.75 2.62 -16.98%
P/EPS 32.42 34.01 30.05 25.75 30.16 37.06 46.48 -21.29%
EY 3.08 2.94 3.33 3.88 3.32 2.70 2.15 26.99%
DY 0.68 0.56 0.53 0.81 0.77 0.75 0.81 -10.97%
P/NAPS 1.21 1.50 1.58 1.54 1.63 1.67 1.54 -14.81%
Price Multiplier on Announcement Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 20/01/25 28/10/24 25/07/24 25/04/24 17/01/24 27/10/23 27/07/23 -
Price 0.14 0.17 0.21 0.18 0.19 0.195 0.18 -
P/RPS 1.91 2.24 2.75 2.46 2.56 2.68 2.54 -17.26%
P/EPS 31.30 32.12 33.21 25.06 29.39 36.13 45.22 -21.69%
EY 3.20 3.11 3.01 3.99 3.40 2.77 2.21 27.90%
DY 0.70 0.59 0.48 0.83 0.79 0.77 0.83 -10.70%
P/NAPS 1.17 1.42 1.75 1.50 1.58 1.63 1.50 -15.22%

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