[DXN] QoQ Annualized Quarter Result on 28-Feb-2023 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
16-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
28-Feb-2023 [#4]
Profit Trend
QoQ- -6.21%
YoY- 13.37%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Revenue 1,776,772 1,764,582 1,695,928 1,600,814 1,594,422 1,513,196 1,441,552 14.94%
PBT 482,694 484,444 496,468 455,515 457,457 467,352 462,032 2.95%
Tax -160,084 -163,196 -173,308 -166,188 -148,833 -146,820 -138,608 10.06%
NP 322,610 321,248 323,160 289,327 308,624 320,532 323,424 -0.16%
-
NP to SH 309,301 307,234 310,408 275,396 293,638 305,900 308,660 0.13%
-
Tax Rate 33.16% 33.69% 34.91% 36.48% 32.53% 31.42% 30.00% -
Total Cost 1,454,161 1,443,334 1,372,768 1,311,487 1,285,798 1,192,664 1,118,128 19.12%
-
Net Worth 1,295,967 1,246,250 1,246,250 1,025,654 0 0 0 -
Dividend
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Div 172,795 169,490 159,520 69,990 - - - -
Div Payout % 55.87% 55.17% 51.39% 25.41% - - - -
Equity
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Net Worth 1,295,967 1,246,250 1,246,250 1,025,654 0 0 0 -
NOSH 4,985,000 4,985,000 4,985,000 240,764 4,829,583 4,824,921 4,822,812 2.22%
Ratio Analysis
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
NP Margin 18.16% 18.21% 19.06% 18.07% 19.36% 21.18% 22.44% -
ROE 23.87% 24.65% 24.91% 26.85% 0.00% 0.00% 0.00% -
Per Share
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 35.65 35.40 34.02 664.89 33.01 31.36 29.89 12.45%
EPS 6.25 6.24 6.40 114.00 6.08 6.34 6.40 -1.56%
DPS 3.47 3.40 3.20 29.07 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.25 4.26 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 240,764
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
RPS 35.64 35.40 34.02 32.11 31.98 30.35 28.92 14.93%
EPS 6.20 6.24 6.40 5.52 5.89 6.14 6.19 0.10%
DPS 3.47 3.40 3.20 1.40 0.00 0.00 0.00 -
NAPS 0.26 0.25 0.25 0.2057 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 30/11/23 30/08/23 31/05/23 27/12/11 27/12/11 27/12/11 27/12/11 -
Price 0.65 0.695 0.655 1.72 1.72 1.72 1.72 -
P/RPS 1.82 1.96 1.93 0.26 5.21 5.48 5.75 -53.52%
P/EPS 10.47 11.28 10.52 1.50 28.29 27.13 26.88 -46.63%
EY 9.55 8.87 9.51 66.50 3.53 3.69 3.72 87.38%
DY 5.33 4.89 4.89 16.90 0.00 0.00 0.00 -
P/NAPS 2.50 2.78 2.62 0.40 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Date 24/01/24 25/10/23 28/07/23 27/12/11 - - - -
Price 0.665 0.63 0.745 1.72 0.00 0.00 0.00 -
P/RPS 1.87 1.78 2.19 0.26 0.00 0.00 0.00 -
P/EPS 10.72 10.22 11.96 1.50 0.00 0.00 0.00 -
EY 9.33 9.78 8.36 66.50 0.00 0.00 0.00 -
DY 5.21 5.40 4.30 16.90 0.00 0.00 0.00 -
P/NAPS 2.56 2.52 2.98 0.40 0.00 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