[DXN] QoQ Annualized Quarter Result on 31-Aug-2022 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
31-Aug-2022 [#2]
Profit Trend
QoQ- -0.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 CAGR
Revenue 1,695,928 1,600,814 1,594,422 1,513,196 1,441,552 1,242,856 264,106 17.13%
PBT 496,468 455,515 457,457 467,352 462,032 362,918 56,236 20.35%
Tax -173,308 -166,188 -148,833 -146,820 -138,608 -117,474 -13,954 23.89%
NP 323,160 289,327 308,624 320,532 323,424 245,444 42,282 18.88%
-
NP to SH 310,408 275,396 293,638 305,900 308,660 242,922 41,442 18.68%
-
Tax Rate 34.91% 36.48% 32.53% 31.42% 30.00% 32.37% 24.81% -
Total Cost 1,372,768 1,311,487 1,285,798 1,192,664 1,118,128 997,412 221,824 16.77%
-
Net Worth 1,246,250 1,025,654 0 0 0 810,541 225,129 15.66%
Dividend
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 CAGR
Div 159,520 69,990 - - - 39,949 23,726 17.59%
Div Payout % 51.39% 25.41% - - - 16.45% 57.25% -
Equity
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 CAGR
Net Worth 1,246,250 1,025,654 0 0 0 810,541 225,129 15.66%
NOSH 4,985,000 240,764 4,829,583 4,824,921 4,822,812 240,516 225,965 30.10%
Ratio Analysis
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 CAGR
NP Margin 19.06% 18.07% 19.36% 21.18% 22.44% 19.75% 16.01% -
ROE 24.91% 26.85% 0.00% 0.00% 0.00% 29.97% 18.41% -
Per Share
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 CAGR
RPS 34.02 664.89 33.01 31.36 29.89 516.74 116.88 -9.96%
EPS 6.40 114.00 6.08 6.34 6.40 101.00 18.34 -8.56%
DPS 3.20 29.07 0.00 0.00 0.00 16.61 10.50 -9.61%
NAPS 0.25 4.26 0.00 0.00 0.00 3.37 0.9963 -11.09%
Adjusted Per Share Value based on latest NOSH - 4,827,069
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 CAGR
RPS 34.02 32.11 31.98 30.35 28.92 24.93 5.30 17.13%
EPS 6.40 5.52 5.89 6.14 6.19 4.87 0.83 18.97%
DPS 3.20 1.40 0.00 0.00 0.00 0.80 0.48 17.51%
NAPS 0.25 0.2057 0.00 0.00 0.00 0.1626 0.0452 15.66%
Price Multiplier on Financial Quarter End Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 CAGR
Date 31/05/23 27/12/11 27/12/11 27/12/11 27/12/11 27/12/11 29/08/11 -
Price 0.655 1.72 1.72 1.72 1.72 1.72 1.40 -
P/RPS 1.93 0.26 5.21 5.48 5.75 0.33 1.20 4.12%
P/EPS 10.52 1.50 28.29 27.13 26.88 1.70 7.63 2.76%
EY 9.51 66.50 3.53 3.69 3.72 58.72 13.10 -2.68%
DY 4.89 16.90 0.00 0.00 0.00 9.66 7.50 -3.57%
P/NAPS 2.62 0.40 0.00 0.00 0.00 0.51 1.41 5.41%
Price Multiplier on Announcement Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 CAGR
Date 28/07/23 27/12/11 - - - - 18/10/11 -
Price 0.745 1.72 0.00 0.00 0.00 0.00 1.72 -
P/RPS 2.19 0.26 0.00 0.00 0.00 0.00 1.47 3.44%
P/EPS 11.96 1.50 0.00 0.00 0.00 0.00 9.38 2.08%
EY 8.36 66.50 0.00 0.00 0.00 0.00 10.66 -2.04%
DY 4.30 16.90 0.00 0.00 0.00 0.00 6.10 -2.93%
P/NAPS 2.98 0.40 0.00 0.00 0.00 0.00 1.73 4.73%

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