[DXN] QoQ Annualized Quarter Result on 31-Aug-2023 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
25-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2024
Quarter
31-Aug-2023 [#2]
Profit Trend
QoQ- -1.02%
YoY- 0.44%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Revenue 1,900,212 1,803,214 1,776,772 1,764,582 1,695,928 1,600,814 1,594,422 12.39%
PBT 545,336 479,007 482,694 484,444 496,468 455,515 457,457 12.41%
Tax -196,928 -155,041 -160,084 -163,196 -173,308 -166,188 -148,833 20.50%
NP 348,408 323,966 322,610 321,248 323,160 289,327 308,624 8.41%
-
NP to SH 342,252 310,994 309,301 307,234 310,408 275,396 293,638 10.74%
-
Tax Rate 36.11% 32.37% 33.16% 33.69% 34.91% 36.48% 32.53% -
Total Cost 1,551,804 1,479,248 1,454,161 1,443,334 1,372,768 1,311,487 1,285,798 13.34%
-
Net Worth 1,392,373 1,345,452 1,295,967 1,246,250 1,246,250 1,025,654 0 -
Dividend
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Div 179,019 179,393 172,795 169,490 159,520 69,990 - -
Div Payout % 52.31% 57.68% 55.87% 55.17% 51.39% 25.41% - -
Equity
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Net Worth 1,392,373 1,345,452 1,295,967 1,246,250 1,246,250 1,025,654 0 -
NOSH 4,985,000 4,985,000 4,985,000 4,985,000 4,985,000 240,764 4,829,583 2.13%
Ratio Analysis
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
NP Margin 18.34% 17.97% 18.16% 18.21% 19.06% 18.07% 19.36% -
ROE 24.58% 23.11% 23.87% 24.65% 24.91% 26.85% 0.00% -
Per Share
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 38.21 36.19 35.65 35.40 34.02 664.89 33.01 10.23%
EPS 6.88 6.28 6.25 6.24 6.40 114.00 6.08 8.58%
DPS 3.60 3.60 3.47 3.40 3.20 29.07 0.00 -
NAPS 0.28 0.27 0.26 0.25 0.25 4.26 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,985,000
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 38.12 36.17 35.64 35.40 34.02 32.11 31.98 12.40%
EPS 6.87 6.24 6.20 6.24 6.40 5.52 5.89 10.79%
DPS 3.59 3.60 3.47 3.40 3.20 1.40 0.00 -
NAPS 0.2793 0.2699 0.26 0.25 0.25 0.2057 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 27/12/11 27/12/11 -
Price 0.635 0.63 0.65 0.695 0.655 1.72 1.72 -
P/RPS 1.66 1.74 1.82 1.96 1.93 0.26 5.21 -53.31%
P/EPS 9.23 10.09 10.47 11.28 10.52 1.50 28.29 -52.57%
EY 10.84 9.91 9.55 8.87 9.51 66.50 3.53 111.12%
DY 5.67 5.71 5.33 4.89 4.89 16.90 0.00 -
P/NAPS 2.27 2.33 2.50 2.78 2.62 0.40 0.00 -
Price Multiplier on Announcement Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 26/07/24 23/04/24 24/01/24 25/10/23 28/07/23 27/12/11 - -
Price 0.635 0.62 0.665 0.63 0.745 1.72 0.00 -
P/RPS 1.66 1.71 1.87 1.78 2.19 0.26 0.00 -
P/EPS 9.23 9.93 10.72 10.22 11.96 1.50 0.00 -
EY 10.84 10.07 9.33 9.78 8.36 66.50 0.00 -
DY 5.67 5.81 5.21 5.40 4.30 16.90 0.00 -
P/NAPS 2.27 2.30 2.56 2.52 2.98 0.40 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