[DXN] QoQ Annualized Quarter Result on 30-Nov-2022 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
30-Nov-2022 [#3]
Profit Trend
QoQ- -4.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 1,764,582 1,695,928 1,600,814 1,594,422 1,513,196 1,441,552 1,242,856 26.24%
PBT 484,444 496,468 455,515 457,457 467,352 462,032 362,918 21.16%
Tax -163,196 -173,308 -166,188 -148,833 -146,820 -138,608 -117,474 24.42%
NP 321,248 323,160 289,327 308,624 320,532 323,424 245,444 19.59%
-
NP to SH 307,234 310,408 275,396 293,638 305,900 308,660 242,922 16.90%
-
Tax Rate 33.69% 34.91% 36.48% 32.53% 31.42% 30.00% 32.37% -
Total Cost 1,443,334 1,372,768 1,311,487 1,285,798 1,192,664 1,118,128 997,412 27.85%
-
Net Worth 1,246,250 1,246,250 1,025,654 0 0 0 810,541 33.11%
Dividend
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div 169,490 159,520 69,990 - - - 39,949 161.38%
Div Payout % 55.17% 51.39% 25.41% - - - 16.45% -
Equity
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 1,246,250 1,246,250 1,025,654 0 0 0 810,541 33.11%
NOSH 4,985,000 4,985,000 240,764 4,829,583 4,824,921 4,822,812 240,516 650.38%
Ratio Analysis
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 18.21% 19.06% 18.07% 19.36% 21.18% 22.44% 19.75% -
ROE 24.65% 24.91% 26.85% 0.00% 0.00% 0.00% 29.97% -
Per Share
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 35.40 34.02 664.89 33.01 31.36 29.89 516.74 -83.17%
EPS 6.24 6.40 114.00 6.08 6.34 6.40 101.00 -84.29%
DPS 3.40 3.20 29.07 0.00 0.00 0.00 16.61 -65.16%
NAPS 0.25 0.25 4.26 0.00 0.00 0.00 3.37 -82.26%
Adjusted Per Share Value based on latest NOSH - 4,840,215
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 35.40 34.02 32.11 31.98 30.35 28.92 24.93 26.25%
EPS 6.24 6.40 5.52 5.89 6.14 6.19 4.87 17.91%
DPS 3.40 3.20 1.40 0.00 0.00 0.00 0.80 161.68%
NAPS 0.25 0.25 0.2057 0.00 0.00 0.00 0.1626 33.10%
Price Multiplier on Financial Quarter End Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 27/12/11 27/12/11 27/12/11 27/12/11 27/12/11 -
Price 0.695 0.655 1.72 1.72 1.72 1.72 1.72 -
P/RPS 1.96 1.93 0.26 5.21 5.48 5.75 0.33 226.90%
P/EPS 11.28 10.52 1.50 28.29 27.13 26.88 1.70 251.89%
EY 8.87 9.51 66.50 3.53 3.69 3.72 58.72 -71.53%
DY 4.89 4.89 16.90 0.00 0.00 0.00 9.66 -36.40%
P/NAPS 2.78 2.62 0.40 0.00 0.00 0.00 0.51 208.77%
Price Multiplier on Announcement Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 25/10/23 28/07/23 27/12/11 - - - - -
Price 0.63 0.745 1.72 0.00 0.00 0.00 0.00 -
P/RPS 1.78 2.19 0.26 0.00 0.00 0.00 0.00 -
P/EPS 10.22 11.96 1.50 0.00 0.00 0.00 0.00 -
EY 9.78 8.36 66.50 0.00 0.00 0.00 0.00 -
DY 5.40 4.30 16.90 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.98 0.40 0.00 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