[DXN] YoY Cumulative Quarter Result on 31-Aug-2023 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
25-Oct-2023
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2024
Quarter
31-Aug-2023 [#2]
Profit Trend
QoQ- 97.95%
YoY- 0.44%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 963,486 882,291 756,598 132,053 150,258 137,463 145,083 12.55%
PBT 247,808 242,222 233,676 28,118 27,834 17,342 14,734 19.27%
Tax -90,776 -81,598 -73,410 -6,977 -5,288 -3,118 -4,426 20.76%
NP 157,032 160,624 160,266 21,141 22,546 14,224 10,308 18.54%
-
NP to SH 151,536 153,617 152,950 20,721 22,365 14,224 10,308 18.27%
-
Tax Rate 36.63% 33.69% 31.42% 24.81% 19.00% 17.98% 30.04% -
Total Cost 806,454 721,667 596,332 110,912 127,712 123,239 134,775 11.82%
-
Net Worth 1,392,373 1,246,250 0 225,129 209,421 187,964 168,534 14.09%
Dividend
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 84,536 84,745 - 11,863 10,796 4,047 - -
Div Payout % 55.79% 55.17% - 57.25% 48.27% 28.46% - -
Equity
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 1,392,373 1,246,250 0 225,129 209,421 187,964 168,534 14.09%
NOSH 4,985,000 4,985,000 4,824,921 225,965 227,286 231,284 232,686 21.09%
Ratio Analysis
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 16.30% 18.21% 21.18% 16.01% 15.00% 10.35% 7.10% -
ROE 10.88% 12.33% 0.00% 9.20% 10.68% 7.57% 6.12% -
Per Share
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 19.38 17.70 15.68 58.44 66.11 59.43 62.35 -7.03%
EPS 3.05 3.12 3.17 9.17 9.84 6.15 4.43 -2.30%
DPS 1.70 1.70 0.00 5.25 4.75 1.75 0.00 -
NAPS 0.28 0.25 0.00 0.9963 0.9214 0.8127 0.7243 -5.76%
Adjusted Per Share Value based on latest NOSH - 4,985,000
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 19.33 17.70 15.18 2.65 3.01 2.76 2.91 12.55%
EPS 3.04 3.12 3.07 0.42 0.45 0.29 0.21 18.16%
DPS 1.70 1.70 0.00 0.24 0.22 0.08 0.00 -
NAPS 0.2793 0.25 0.00 0.0452 0.042 0.0377 0.0338 14.09%
Price Multiplier on Financial Quarter End Date
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 30/08/24 30/08/23 27/12/11 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.62 0.695 1.72 1.40 0.86 0.55 0.38 -
P/RPS 3.20 3.93 10.97 2.40 1.30 0.93 0.61 10.90%
P/EPS 20.35 22.55 54.26 15.27 8.74 8.94 8.58 5.54%
EY 4.92 4.43 1.84 6.55 11.44 11.18 11.66 -5.24%
DY 2.74 2.45 0.00 3.75 5.52 3.18 0.00 -
P/NAPS 2.21 2.78 0.00 1.41 0.93 0.68 0.52 9.45%
Price Multiplier on Announcement Date
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 24/10/24 25/10/23 - 18/10/11 18/10/10 27/10/09 29/10/08 -
Price 0.59 0.63 0.00 1.72 1.36 0.63 0.28 -
P/RPS 3.05 3.56 0.00 2.94 2.06 1.06 0.45 12.69%
P/EPS 19.36 20.44 0.00 18.76 13.82 10.24 6.32 7.24%
EY 5.16 4.89 0.00 5.33 7.24 9.76 15.82 -6.75%
DY 2.88 2.70 0.00 3.05 3.49 2.78 0.00 -
P/NAPS 2.11 2.52 0.00 1.73 1.48 0.78 0.39 11.12%

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