[DXN] YoY Annualized Quarter 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- 27.06%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/24 31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 1,900,212 1,695,928 1,441,552 272,380 271,200 259,128 292,420 12.39%
PBT 545,336 496,468 462,032 52,336 50,092 26,276 24,272 21.45%
Tax -196,928 -173,308 -138,608 -15,084 -9,680 -6,228 -7,936 22.21%
NP 348,408 323,160 323,424 37,252 40,412 20,048 16,336 21.06%
-
NP to SH 342,252 310,408 308,660 36,468 40,304 20,048 16,336 20.92%
-
Tax Rate 36.11% 34.91% 30.00% 28.82% 19.32% 23.70% 32.70% -
Total Cost 1,551,804 1,372,768 1,118,128 235,128 230,788 239,080 276,084 11.38%
-
Net Worth 1,392,373 1,246,250 0 220,142 203,180 182,079 161,843 14.38%
Dividend
31/05/24 31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Div 179,019 159,520 - 20,360 18,195 6,961 - -
Div Payout % 52.31% 51.39% - 55.83% 45.15% 34.72% - -
Equity
31/05/24 31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Net Worth 1,392,373 1,246,250 0 220,142 203,180 182,079 161,843 14.38%
NOSH 4,985,000 4,985,000 4,822,812 226,228 227,449 232,037 233,371 21.07%
Ratio Analysis
31/05/24 31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
NP Margin 18.34% 19.06% 22.44% 13.68% 14.90% 7.74% 5.59% -
ROE 24.58% 24.91% 0.00% 16.57% 19.84% 11.01% 10.09% -
Per Share
31/05/24 31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 38.21 34.02 29.89 120.40 119.24 111.68 125.30 -7.14%
EPS 6.88 6.40 6.40 16.12 17.72 8.64 7.00 -0.10%
DPS 3.60 3.20 0.00 9.00 8.00 3.00 0.00 -
NAPS 0.28 0.25 0.00 0.9731 0.8933 0.7847 0.6935 -5.50%
Adjusted Per Share Value based on latest NOSH - 4,822,812
31/05/24 31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 38.12 34.02 28.92 5.46 5.44 5.20 5.87 12.39%
EPS 6.87 6.40 6.19 0.73 0.81 0.40 0.33 20.87%
DPS 3.59 3.20 0.00 0.41 0.37 0.14 0.00 -
NAPS 0.2793 0.25 0.00 0.0442 0.0408 0.0365 0.0325 14.37%
Price Multiplier on Financial Quarter End Date
31/05/24 31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 31/05/24 31/05/23 27/12/11 31/05/11 31/05/10 29/05/09 30/05/08 -
Price 0.635 0.655 1.72 1.28 0.56 0.40 0.44 -
P/RPS 1.66 1.93 5.75 1.06 0.47 0.36 0.35 10.21%
P/EPS 9.23 10.52 26.88 7.94 3.16 4.63 6.29 2.42%
EY 10.84 9.51 3.72 12.59 31.64 21.60 15.91 -2.36%
DY 5.67 4.89 0.00 7.03 14.29 7.50 0.00 -
P/NAPS 2.27 2.62 0.00 1.32 0.63 0.51 0.63 8.33%
Price Multiplier on Announcement Date
31/05/24 31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Date 26/07/24 28/07/23 - 25/07/11 28/07/10 30/07/09 24/07/08 -
Price 0.635 0.745 0.00 1.46 0.72 0.40 0.36 -
P/RPS 1.66 2.19 0.00 1.21 0.60 0.36 0.29 11.51%
P/EPS 9.23 11.96 0.00 9.06 4.06 4.63 5.14 3.72%
EY 10.84 8.36 0.00 11.04 24.61 21.60 19.44 -3.58%
DY 5.67 4.30 0.00 6.16 11.11 7.50 0.00 -
P/NAPS 2.27 2.98 0.00 1.50 0.81 0.51 0.52 9.64%

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