[DXN] QoQ TTM Result on 31-May-2023 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
28-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2024
Quarter
31-May-2023 [#1]
Profit Trend
QoQ- 0.16%
YoY- 65.12%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Revenue 1,803,214 1,737,576 1,726,507 1,664,408 1,600,814 1,535,170 1,159,909 34.23%
PBT 479,007 474,443 464,061 464,124 455,515 444,162 349,779 23.34%
Tax -155,041 -174,626 -174,376 -174,863 -166,188 -148,898 -113,889 22.85%
NP 323,966 299,817 289,685 289,261 289,327 295,264 235,890 23.57%
-
NP to SH 310,994 287,143 276,063 275,833 275,396 289,389 233,714 21.00%
-
Tax Rate 32.37% 36.81% 37.58% 37.68% 36.48% 33.52% 32.56% -
Total Cost 1,479,248 1,437,759 1,436,822 1,375,147 1,311,487 1,239,906 924,019 36.88%
-
Net Worth 1,345,452 1,295,967 1,246,250 1,246,250 50,560 0 0 -
Dividend
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Div 179,436 129,605 84,744 39,880 - 9,897 16,656 388.48%
Div Payout % 57.70% 45.14% 30.70% 14.46% - 3.42% 7.13% -
Equity
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Net Worth 1,345,452 1,295,967 1,246,250 1,246,250 50,560 0 0 -
NOSH 4,985,000 4,985,000 4,985,000 4,985,000 240,764 4,840,215 4,827,069 2.17%
Ratio Analysis
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
NP Margin 17.97% 17.25% 16.78% 17.38% 18.07% 19.23% 20.34% -
ROE 23.11% 22.16% 22.15% 22.13% 544.69% 0.00% 0.00% -
Per Share
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 36.19 34.86 34.63 33.39 664.89 31.72 24.03 31.42%
EPS 6.24 5.76 5.54 5.53 114.38 5.98 4.84 18.47%
DPS 3.60 2.60 1.70 0.80 0.00 0.20 0.35 373.63%
NAPS 0.27 0.26 0.25 0.25 0.21 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,985,000
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 36.17 34.86 34.63 33.39 32.11 30.80 23.27 34.22%
EPS 6.24 5.76 5.54 5.53 5.52 5.81 4.69 20.99%
DPS 3.60 2.60 1.70 0.80 0.00 0.20 0.33 392.59%
NAPS 0.2699 0.26 0.25 0.25 0.0101 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 29/02/24 30/11/23 30/08/23 31/05/23 27/12/11 27/12/11 27/12/11 -
Price 0.63 0.65 0.695 0.655 1.72 1.72 1.72 -
P/RPS 1.74 1.86 2.01 1.96 0.26 5.42 7.16 -61.09%
P/EPS 10.09 11.28 12.55 11.84 1.50 28.77 35.52 -56.82%
EY 9.91 8.86 7.97 8.45 66.50 3.48 2.81 131.87%
DY 5.71 4.00 2.45 1.22 0.00 0.12 0.20 836.03%
P/NAPS 2.33 2.50 2.78 2.62 8.19 0.00 0.00 -
Price Multiplier on Announcement Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 23/04/24 24/01/24 - - - - - -
Price 0.62 0.665 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.71 1.91 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.93 11.54 0.00 0.00 0.00 0.00 0.00 -
EY 10.07 8.66 0.00 0.00 0.00 0.00 0.00 -
DY 5.81 3.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.56 0.00 0.00 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