[DXN] QoQ TTM 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- 72.78%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM 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 1,535,170 1,159,909 831,794 535,910 261,137 279,637 15.99%
PBT 455,515 444,162 349,779 244,695 140,383 54,547 54,824 19.73%
Tax -166,188 -148,898 -113,889 -78,902 -48,591 -14,357 -14,019 23.40%
NP 289,327 295,264 235,890 165,793 91,792 40,190 40,805 18.12%
-
NP to SH 275,396 289,389 233,714 167,046 96,681 39,560 40,245 17.77%
-
Tax Rate 36.48% 33.52% 32.56% 32.25% 34.61% 26.32% 25.57% -
Total Cost 1,311,487 1,239,906 924,019 666,001 444,118 220,947 238,832 15.58%
-
Net Worth 50,560 0 0 0 803,686 224,486 220,142 -11.76%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 CAGR
Div - 9,897 16,656 21,746 26,280 23,197 22,684 -
Div Payout % - 3.42% 7.13% 13.02% 27.18% 58.64% 56.37% -
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 50,560 0 0 0 803,686 224,486 220,142 -11.76%
NOSH 240,764 4,840,215 4,827,069 4,822,812 238,482 225,320 226,228 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% 19.23% 20.34% 19.93% 17.13% 15.39% 14.59% -
ROE 544.69% 0.00% 0.00% 0.00% 12.03% 17.62% 18.28% -
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 31.72 24.03 17.25 224.72 115.90 123.61 15.38%
EPS 114.38 5.98 4.84 3.46 40.54 17.56 17.79 17.15%
DPS 0.00 0.20 0.35 0.45 11.02 10.25 10.00 -
NAPS 0.21 0.00 0.00 0.00 3.37 0.9963 0.9731 -12.22%
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 30.80 23.27 16.69 10.75 5.24 5.61 15.99%
EPS 5.52 5.81 4.69 3.35 1.94 0.79 0.81 17.73%
DPS 0.00 0.20 0.33 0.44 0.53 0.47 0.46 -
NAPS 0.0101 0.00 0.00 0.00 0.1612 0.045 0.0442 -11.80%
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 5.42 7.16 9.97 0.77 1.21 1.04 -11.12%
P/EPS 1.50 28.77 35.52 49.66 4.24 7.97 7.20 -12.49%
EY 66.50 3.48 2.81 2.01 23.57 12.54 13.90 14.24%
DY 0.00 0.12 0.20 0.26 6.41 7.32 7.81 -
P/NAPS 8.19 0.00 0.00 0.00 0.51 1.41 1.32 16.79%
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 - - - - - 18/10/11 25/07/11 -
Price 0.00 0.00 0.00 0.00 0.00 1.72 1.46 -
P/RPS 0.00 0.00 0.00 0.00 0.00 1.48 1.18 -
P/EPS 0.00 0.00 0.00 0.00 0.00 9.80 8.21 -
EY 0.00 0.00 0.00 0.00 0.00 10.21 12.18 -
DY 0.00 0.00 0.00 0.00 0.00 5.96 6.85 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 1.73 1.50 -

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