[DXN] QoQ Cumulative 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- 25.05%
YoY- 13.37%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 CAGR
Revenue 1,332,579 882,291 423,982 1,600,814 1,195,817 756,598 360,388 138.92%
PBT 362,021 242,222 124,117 455,515 343,093 233,676 115,508 114.01%
Tax -120,063 -81,598 -43,327 -166,188 -111,625 -73,410 -34,652 128.80%
NP 241,958 160,624 80,790 289,327 231,468 160,266 80,856 107.52%
-
NP to SH 231,976 153,617 77,602 275,396 220,229 152,950 77,165 108.15%
-
Tax Rate 33.16% 33.69% 34.91% 36.48% 32.53% 31.42% 30.00% -
Total Cost 1,090,621 721,667 343,192 1,311,487 964,349 596,332 279,532 147.62%
-
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 129,596 84,745 39,880 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 17.90% 12.33% 6.23% 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 26.73 17.70 8.51 664.89 24.76 15.68 7.47 133.76%
EPS 4.69 3.12 1.60 114.00 4.56 3.17 1.60 104.68%
DPS 2.60 1.70 0.80 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 26.73 17.70 8.51 32.11 23.99 15.18 7.23 138.90%
EPS 4.65 3.12 1.60 5.52 4.42 3.07 1.55 107.86%
DPS 2.60 1.70 0.80 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 2.43 3.93 7.70 0.26 6.95 10.97 23.02 -77.63%
P/EPS 13.97 22.55 42.08 1.50 37.72 54.26 107.50 -74.31%
EY 7.16 4.43 2.38 66.50 2.65 1.84 0.93 289.41%
DY 4.00 2.45 1.22 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 2.49 3.56 8.76 0.26 0.00 0.00 0.00 -
P/EPS 14.29 20.44 47.86 1.50 0.00 0.00 0.00 -
EY 7.00 4.89 2.09 66.50 0.00 0.00 0.00 -
DY 3.91 2.70 1.07 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