[DXN] QoQ TTM 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- 39.91%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 CAGR
Revenue 1,664,408 1,600,814 1,535,170 1,159,909 831,794 535,910 261,137 17.06%
PBT 464,124 455,515 444,162 349,779 244,695 140,383 54,547 19.97%
Tax -174,863 -166,188 -148,898 -113,889 -78,902 -48,591 -14,357 23.69%
NP 289,261 289,327 295,264 235,890 165,793 91,792 40,190 18.28%
-
NP to SH 275,833 275,396 289,389 233,714 167,046 96,681 39,560 17.96%
-
Tax Rate 37.68% 36.48% 33.52% 32.56% 32.25% 34.61% 26.32% -
Total Cost 1,375,147 1,311,487 1,239,906 924,019 666,001 444,118 220,947 16.82%
-
Net Worth 1,246,250 50,560 0 0 0 803,686 224,486 15.69%
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 - 9,897 16,656 21,746 26,280 23,197 4.71%
Div Payout % 14.46% - 3.42% 7.13% 13.02% 27.18% 58.64% -
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 50,560 0 0 0 803,686 224,486 15.69%
NOSH 4,985,000 240,764 4,840,215 4,827,069 4,822,812 238,482 225,320 30.13%
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 17.38% 18.07% 19.23% 20.34% 19.93% 17.13% 15.39% -
ROE 22.13% 544.69% 0.00% 0.00% 0.00% 12.03% 17.62% -
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 33.39 664.89 31.72 24.03 17.25 224.72 115.90 -10.04%
EPS 5.53 114.38 5.98 4.84 3.46 40.54 17.56 -9.36%
DPS 0.80 0.00 0.20 0.35 0.45 11.02 10.25 -19.50%
NAPS 0.25 0.21 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 33.39 32.11 30.80 23.27 16.69 10.75 5.24 17.06%
EPS 5.53 5.52 5.81 4.69 3.35 1.94 0.79 18.00%
DPS 0.80 0.00 0.20 0.33 0.44 0.53 0.47 4.62%
NAPS 0.25 0.0101 0.00 0.00 0.00 0.1612 0.045 15.70%
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 1.96 0.26 5.42 7.16 9.97 0.77 1.21 4.18%
P/EPS 11.84 1.50 28.77 35.52 49.66 4.24 7.97 3.42%
EY 8.45 66.50 3.48 2.81 2.01 23.57 12.54 -3.30%
DY 1.22 0.00 0.12 0.20 0.26 6.41 7.32 -14.13%
P/NAPS 2.62 8.19 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 - - - - - - 18/10/11 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 1.72 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 1.48 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 9.80 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 10.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.96 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 1.73 -

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