[DXN] QoQ TTM Result on 30-Nov-2023 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
24-Jan-2024
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2024
Quarter
30-Nov-2023 [#3]
Profit Trend
QoQ- 4.01%
YoY- -0.78%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Revenue 1,884,409 1,854,285 1,803,214 1,737,576 1,726,507 1,664,408 1,600,814 11.43%
PBT 484,593 491,224 479,007 474,443 464,061 464,124 455,515 4.19%
Tax -164,219 -160,946 -155,041 -174,626 -174,376 -174,863 -166,188 -0.78%
NP 320,374 330,278 323,966 299,817 289,685 289,261 289,327 6.99%
-
NP to SH 308,913 318,955 310,994 287,143 276,063 275,833 275,396 7.91%
-
Tax Rate 33.89% 32.76% 32.37% 36.81% 37.58% 37.68% 36.48% -
Total Cost 1,564,035 1,524,007 1,479,248 1,437,759 1,436,822 1,375,147 1,311,487 12.39%
-
Net Worth 1,392,373 1,392,373 1,345,452 1,295,967 1,246,250 1,246,250 50,560 802.82%
Dividend
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Div 179,228 184,311 179,436 129,605 84,744 39,880 - -
Div Payout % 58.02% 57.79% 57.70% 45.14% 30.70% 14.46% - -
Equity
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Net Worth 1,392,373 1,392,373 1,345,452 1,295,967 1,246,250 1,246,250 50,560 802.82%
NOSH 4,985,000 4,985,000 4,985,000 4,985,000 4,985,000 4,985,000 240,764 647.12%
Ratio Analysis
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
NP Margin 17.00% 17.81% 17.97% 17.25% 16.78% 17.38% 18.07% -
ROE 22.19% 22.91% 23.11% 22.16% 22.15% 22.13% 544.69% -
Per Share
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 37.89 37.29 36.19 34.86 34.63 33.39 664.89 -85.06%
EPS 6.21 6.41 6.24 5.76 5.54 5.53 114.38 -85.53%
DPS 3.60 3.70 3.60 2.60 1.70 0.80 0.00 -
NAPS 0.28 0.28 0.27 0.26 0.25 0.25 0.21 21.03%
Adjusted Per Share Value based on latest NOSH - 4,985,000
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 37.80 37.20 36.17 34.86 34.63 33.39 32.11 11.43%
EPS 6.20 6.40 6.24 5.76 5.54 5.53 5.52 8.01%
DPS 3.60 3.70 3.60 2.60 1.70 0.80 0.00 -
NAPS 0.2793 0.2793 0.2699 0.26 0.25 0.25 0.0101 805.31%
Price Multiplier on Financial Quarter End Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 27/12/11 -
Price 0.62 0.635 0.63 0.65 0.695 0.655 1.72 -
P/RPS 1.64 1.70 1.74 1.86 2.01 1.96 0.26 239.48%
P/EPS 9.98 9.90 10.09 11.28 12.55 11.84 1.50 251.72%
EY 10.02 10.10 9.91 8.86 7.97 8.45 66.50 -71.52%
DY 5.81 5.83 5.71 4.00 2.45 1.22 0.00 -
P/NAPS 2.21 2.27 2.33 2.50 2.78 2.62 8.19 -58.07%
Price Multiplier on Announcement Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 24/10/24 26/07/24 23/04/24 24/01/24 - - - -
Price 0.59 0.635 0.62 0.665 0.00 0.00 0.00 -
P/RPS 1.56 1.70 1.71 1.91 0.00 0.00 0.00 -
P/EPS 9.50 9.90 9.93 11.54 0.00 0.00 0.00 -
EY 10.53 10.10 10.07 8.66 0.00 0.00 0.00 -
DY 6.10 5.83 5.81 3.91 0.00 0.00 0.00 -
P/NAPS 2.11 2.27 2.30 2.56 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