[DXN] YoY Cumulative Quarter 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- -71.82%
YoY- 0.57%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
31/05/24 31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 475,053 423,982 360,388 68,095 67,800 64,782 73,105 12.39%
PBT 136,334 124,117 115,508 13,084 12,523 6,569 6,068 21.45%
Tax -49,232 -43,327 -34,652 -3,771 -2,420 -1,557 -1,984 22.21%
NP 87,102 80,790 80,856 9,313 10,103 5,012 4,084 21.06%
-
NP to SH 85,563 77,602 77,165 9,117 10,076 5,012 4,084 20.92%
-
Tax Rate 36.11% 34.91% 30.00% 28.82% 19.32% 23.70% 32.70% -
Total Cost 387,951 343,192 279,532 58,782 57,697 59,770 69,021 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 44,754 39,880 - 5,090 4,548 1,740 - -
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 6.15% 6.23% 0.00% 4.14% 4.96% 2.75% 2.52% -
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 9.55 8.51 7.47 30.10 29.81 27.92 31.33 -7.15%
EPS 1.72 1.60 1.60 4.03 4.43 2.16 1.75 -0.10%
DPS 0.90 0.80 0.00 2.25 2.00 0.75 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 - 4,985,000
31/05/24 31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 9.53 8.51 7.23 1.37 1.36 1.30 1.47 12.38%
EPS 1.72 1.60 1.55 0.18 0.20 0.10 0.08 21.12%
DPS 0.90 0.80 0.00 0.10 0.09 0.03 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 6.65 7.70 23.02 4.25 1.88 1.43 1.40 10.22%
P/EPS 36.91 42.08 107.50 31.76 12.64 18.52 25.14 2.42%
EY 2.71 2.38 0.93 3.15 7.91 5.40 3.98 -2.37%
DY 1.42 1.22 0.00 1.76 3.57 1.87 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 6.65 8.76 0.00 4.85 2.42 1.43 1.15 11.58%
P/EPS 36.91 47.86 0.00 36.23 16.25 18.52 20.57 3.71%
EY 2.71 2.09 0.00 2.76 6.15 5.40 4.86 -3.58%
DY 1.42 1.07 0.00 1.54 2.78 1.87 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