[DXN] YoY Annualized Quarter Result on 28-Feb-2022 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2022
Quarter
28-Feb-2022 [#4]
Profit Trend
QoQ- 486.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/24 28/02/23 28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Revenue 1,803,214 1,600,814 1,242,856 279,342 259,917 276,730 225,152 13.87%
PBT 479,007 455,515 362,918 54,263 37,000 27,218 28,671 19.22%
Tax -155,041 -166,188 -117,474 -12,668 -8,576 -6,884 -9,222 19.27%
NP 323,966 289,327 245,444 41,595 28,424 20,334 19,449 19.20%
-
NP to SH 310,994 275,396 242,922 41,204 28,424 20,334 19,449 18.90%
-
Tax Rate 32.37% 36.48% 32.37% 23.35% 23.18% 25.29% 32.16% -
Total Cost 1,479,248 1,311,487 997,412 237,747 231,493 256,396 205,703 13.11%
-
Net Worth 1,345,452 1,025,654 810,541 215,696 198,135 177,555 158,844 14.27%
Dividend
29/02/24 28/02/23 28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Div 179,393 69,990 39,949 22,146 8,031 2,908 - -
Div Payout % 57.68% 25.41% 16.45% 53.75% 28.26% 14.31% - -
Equity
29/02/24 28/02/23 28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Net Worth 1,345,452 1,025,654 810,541 215,696 198,135 177,555 158,844 14.27%
NOSH 4,985,000 240,764 240,516 227,144 229,483 232,707 231,956 21.11%
Ratio Analysis
29/02/24 28/02/23 28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
NP Margin 17.97% 18.07% 19.75% 14.89% 10.94% 7.35% 8.64% -
ROE 23.11% 26.85% 29.97% 19.10% 14.35% 11.45% 12.24% -
Per Share
29/02/24 28/02/23 28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 36.19 664.89 516.74 122.98 113.26 118.92 97.07 -5.97%
EPS 6.28 114.00 101.00 18.14 12.38 8.74 8.39 -1.79%
DPS 3.60 29.07 16.61 9.75 3.50 1.25 0.00 -
NAPS 0.27 4.26 3.37 0.9496 0.8634 0.763 0.6848 -5.64%
Adjusted Per Share Value based on latest NOSH - 238,482
29/02/24 28/02/23 28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
RPS 36.17 32.11 24.93 5.60 5.21 5.55 4.52 13.87%
EPS 6.24 5.52 4.87 0.83 0.57 0.41 0.39 18.90%
DPS 3.60 1.40 0.80 0.44 0.16 0.06 0.00 -
NAPS 0.2699 0.2057 0.1626 0.0433 0.0397 0.0356 0.0319 14.26%
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 29/02/24 27/12/11 27/12/11 28/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.63 1.72 1.72 1.37 0.67 0.31 0.44 -
P/RPS 1.74 0.26 0.33 1.11 0.59 0.26 0.45 8.81%
P/EPS 10.09 1.50 1.70 7.55 5.41 3.55 5.25 4.16%
EY 9.91 66.50 58.72 13.24 18.49 28.19 19.06 -4.00%
DY 5.71 16.90 9.66 7.12 5.22 4.03 0.00 -
P/NAPS 2.33 0.40 0.51 1.44 0.78 0.41 0.64 8.40%
Price Multiplier on Announcement Date
29/02/24 28/02/23 28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 CAGR
Date 23/04/24 27/12/11 - 28/04/11 29/04/10 29/04/09 29/04/08 -
Price 0.62 1.72 0.00 1.30 0.63 0.32 0.52 -
P/RPS 1.71 0.26 0.00 1.06 0.56 0.27 0.54 7.46%
P/EPS 9.93 1.50 0.00 7.17 5.09 3.66 6.20 2.98%
EY 10.07 66.50 0.00 13.95 19.66 27.31 16.12 -2.89%
DY 5.81 16.90 0.00 7.50 5.56 3.91 0.00 -
P/NAPS 2.30 0.40 0.00 1.37 0.73 0.42 0.76 7.16%

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