[DXN] QoQ Annualized Quarter Result on 31-May-2022 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
31-May-2022 [#1]
Profit Trend
QoQ- 27.06%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 CAGR
Revenue 1,600,814 1,594,422 1,513,196 1,441,552 1,242,856 264,106 272,380 16.25%
PBT 455,515 457,457 467,352 462,032 362,918 56,236 52,336 20.20%
Tax -166,188 -148,833 -146,820 -138,608 -117,474 -13,954 -15,084 22.64%
NP 289,327 308,624 320,532 323,424 245,444 42,282 37,252 19.04%
-
NP to SH 275,396 293,638 305,900 308,660 242,922 41,442 36,468 18.76%
-
Tax Rate 36.48% 32.53% 31.42% 30.00% 32.37% 24.81% 28.82% -
Total Cost 1,311,487 1,285,798 1,192,664 1,118,128 997,412 221,824 235,128 15.74%
-
Net Worth 1,025,654 0 0 0 810,541 225,129 220,142 13.98%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 CAGR
Div 69,990 - - - 39,949 23,726 20,360 11.07%
Div Payout % 25.41% - - - 16.45% 57.25% 55.83% -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 CAGR
Net Worth 1,025,654 0 0 0 810,541 225,129 220,142 13.98%
NOSH 240,764 4,829,583 4,824,921 4,822,812 240,516 225,965 226,228 0.53%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 CAGR
NP Margin 18.07% 19.36% 21.18% 22.44% 19.75% 16.01% 13.68% -
ROE 26.85% 0.00% 0.00% 0.00% 29.97% 18.41% 16.57% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 CAGR
RPS 664.89 33.01 31.36 29.89 516.74 116.88 120.40 15.64%
EPS 114.00 6.08 6.34 6.40 101.00 18.34 16.12 18.10%
DPS 29.07 0.00 0.00 0.00 16.61 10.50 9.00 10.48%
NAPS 4.26 0.00 0.00 0.00 3.37 0.9963 0.9731 13.38%
Adjusted Per Share Value based on latest NOSH - 4,822,812
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 CAGR
RPS 32.11 31.98 30.35 28.92 24.93 5.30 5.46 16.26%
EPS 5.52 5.89 6.14 6.19 4.87 0.83 0.73 18.77%
DPS 1.40 0.00 0.00 0.00 0.80 0.48 0.41 11.01%
NAPS 0.2057 0.00 0.00 0.00 0.1626 0.0452 0.0442 13.97%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 CAGR
Date 27/12/11 27/12/11 27/12/11 27/12/11 27/12/11 29/08/11 31/05/11 -
Price 1.72 1.72 1.72 1.72 1.72 1.40 1.28 -
P/RPS 0.26 5.21 5.48 5.75 0.33 1.20 1.06 -11.26%
P/EPS 1.50 28.29 27.13 26.88 1.70 7.63 7.94 -13.21%
EY 66.50 3.53 3.69 3.72 58.72 13.10 12.59 15.20%
DY 16.90 0.00 0.00 0.00 9.66 7.50 7.03 7.74%
P/NAPS 0.40 0.00 0.00 0.00 0.51 1.41 1.32 -9.65%
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 CAGR
Date 27/12/11 - - - - 18/10/11 25/07/11 -
Price 1.72 0.00 0.00 0.00 0.00 1.72 1.46 -
P/RPS 0.26 0.00 0.00 0.00 0.00 1.47 1.21 -12.26%
P/EPS 1.50 0.00 0.00 0.00 0.00 9.38 9.06 -14.18%
EY 66.50 0.00 0.00 0.00 0.00 10.66 11.04 16.50%
DY 16.90 0.00 0.00 0.00 0.00 6.10 6.16 8.96%
P/NAPS 0.40 0.00 0.00 0.00 0.00 1.73 1.50 -10.63%

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