[DPIH] YoY Annual (Unaudited) Result on 31-May-2024 [#4]

Stock
[DPIH] DPI HOLDINGS BERHAD
Announcement Date
25-Jul-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2024
Quarter
31-May-2024 [#4]
Profit Trend
YoY- 57.85%
Quarter Report
Latest QR
Upcoming QR
DPIH's Result
DPIH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 55,790 51,650 50,681 62,417 41,738 49,129 50,294 1.74%
PBT 7,284 4,140 7,112 16,182 8,424 8,728 18,624 -14.47%
Tax -2,666 -1,264 -1,964 -4,323 -2,383 -2,333 -3,464 -4.26%
NP 4,618 2,876 5,148 11,859 6,041 6,395 15,160 -17.95%
-
NP to SH 4,617 2,925 5,158 11,859 6,041 6,395 15,160 -17.96%
-
Tax Rate 36.60% 30.53% 27.62% 26.71% 28.29% 26.73% 18.60% -
Total Cost 51,172 48,774 45,533 50,558 35,697 42,734 35,134 6.46%
-
Net Worth 87,611 87,611 80,310 82,744 73,009 73,009 36,009 15.95%
Dividend
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Div 730 1,095 2,920 4,867 1,946 - - -
Div Payout % 15.81% 37.44% 56.62% 41.04% 32.23% - - -
Equity
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Net Worth 87,611 87,611 80,310 82,744 73,009 73,009 36,009 15.95%
NOSH 730,096 730,096 730,096 486,731 486,731 486,731 360,095 12.48%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
NP Margin 8.28% 5.57% 10.16% 19.00% 14.47% 13.02% 30.14% -
ROE 5.27% 3.34% 6.42% 14.33% 8.27% 8.76% 42.10% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 7.64 7.07 6.94 12.82 8.58 10.09 13.97 -9.56%
EPS 0.63 0.40 0.76 2.44 1.24 1.56 4.21 -27.11%
DPS 0.10 0.15 0.40 1.00 0.40 0.00 0.00 -
NAPS 0.12 0.12 0.11 0.17 0.15 0.15 0.10 3.08%
Adjusted Per Share Value based on latest NOSH - 730,096
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 7.64 7.07 6.94 8.55 5.72 6.73 6.89 1.73%
EPS 0.63 0.40 0.76 1.62 0.83 0.88 2.08 -18.03%
DPS 0.10 0.15 0.40 0.67 0.27 0.00 0.00 -
NAPS 0.12 0.12 0.11 0.1133 0.10 0.10 0.0493 15.96%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 31/05/24 31/05/23 31/05/22 31/05/21 29/05/20 31/05/19 - -
Price 0.19 0.185 0.295 0.48 0.175 0.17 0.00 -
P/RPS 2.49 2.62 4.25 3.74 2.04 1.68 0.00 -
P/EPS 30.05 46.18 41.76 19.70 14.10 12.94 0.00 -
EY 3.33 2.17 2.39 5.08 7.09 7.73 0.00 -
DY 0.53 0.81 1.36 2.08 2.29 0.00 0.00 -
P/NAPS 1.58 1.54 2.68 2.82 1.17 1.13 0.00 -
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 25/07/24 27/07/23 28/07/22 29/07/21 30/07/20 23/07/19 - -
Price 0.21 0.18 0.285 0.61 0.175 0.19 0.00 -
P/RPS 2.75 2.54 4.11 4.76 2.04 1.88 0.00 -
P/EPS 33.21 44.93 40.34 25.04 14.10 14.46 0.00 -
EY 3.01 2.23 2.48 3.99 7.09 6.92 0.00 -
DY 0.48 0.83 1.40 1.64 2.29 0.00 0.00 -
P/NAPS 1.75 1.50 2.59 3.59 1.17 1.27 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