[DXN] QoQ Cumulative 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- 98.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 CAGR
Revenue 423,982 1,600,814 1,195,817 756,598 360,388 1,242,856 132,053 10.43%
PBT 124,117 455,515 343,093 233,676 115,508 362,918 28,118 13.46%
Tax -43,327 -166,188 -111,625 -73,410 -34,652 -117,474 -6,977 16.80%
NP 80,790 289,327 231,468 160,266 80,856 245,444 21,141 12.07%
-
NP to SH 77,602 275,396 220,229 152,950 77,165 242,922 20,721 11.88%
-
Tax Rate 34.91% 36.48% 32.53% 31.42% 30.00% 32.37% 24.81% -
Total Cost 343,192 1,311,487 964,349 596,332 279,532 997,412 110,912 10.08%
-
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 39,880 69,990 - - - 39,949 11,863 10.86%
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 6.23% 26.85% 0.00% 0.00% 0.00% 29.97% 9.20% -
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 8.51 664.89 24.76 15.68 7.47 516.74 58.44 -15.11%
EPS 1.60 114.00 4.56 3.17 1.60 101.00 9.17 -13.80%
DPS 0.80 29.07 0.00 0.00 0.00 16.61 5.25 -14.78%
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 8.51 32.11 23.99 15.18 7.23 24.93 2.65 10.43%
EPS 1.60 5.52 4.42 3.07 1.55 4.87 0.42 12.04%
DPS 0.80 1.40 0.00 0.00 0.00 0.80 0.24 10.78%
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 7.70 0.26 6.95 10.97 23.02 0.33 2.40 10.42%
P/EPS 42.08 1.50 37.72 54.26 107.50 1.70 15.27 9.00%
EY 2.38 66.50 2.65 1.84 0.93 58.72 6.55 -8.25%
DY 1.22 16.90 0.00 0.00 0.00 9.66 3.75 -9.10%
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 8.76 0.26 0.00 0.00 0.00 0.00 2.94 9.73%
P/EPS 47.86 1.50 0.00 0.00 0.00 0.00 18.76 8.29%
EY 2.09 66.50 0.00 0.00 0.00 0.00 5.33 -7.65%
DY 1.07 16.90 0.00 0.00 0.00 0.00 3.05 -8.52%
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