[DXN] YoY Quarter Result on 30-Nov-2024 [#3]

Announcement Date
27-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2025
Quarter
30-Nov-2024 [#3]
Profit Trend
QoQ- 40.63%
YoY- 18.4%
View:
Show?
Quarter Result
30/11/24 30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Revenue 486,094 450,288 439,219 64,580 62,339 70,768 55,107 13.65%
PBT 142,874 119,799 109,417 15,233 12,072 4,079 6,966 19.42%
Tax -48,218 -38,465 -38,215 -3,039 -3,011 573 -2,355 19.41%
NP 94,656 81,334 71,202 12,194 9,061 4,652 4,611 19.43%
-
NP to SH 92,778 78,359 67,279 12,039 9,061 4,652 4,614 19.29%
-
Tax Rate 33.75% 32.11% 34.93% 19.95% 24.94% -14.05% 33.81% -
Total Cost 391,438 368,954 368,017 52,386 53,278 66,116 50,496 12.79%
-
Net Worth 1,438,803 1,295,967 0 216,997 193,202 171,123 157,085 13.90%
Dividend
30/11/24 30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Div 49,613 44,860 - 6,814 2,282 - - -
Div Payout % 53.48% 57.25% - 56.60% 25.19% - - -
Equity
30/11/24 30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Net Worth 1,438,803 1,295,967 0 216,997 193,202 171,123 157,085 13.90%
NOSH 4,961,390 4,985,000 4,840,215 227,150 228,236 232,600 233,030 19.69%
Ratio Analysis
30/11/24 30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
NP Margin 19.47% 18.06% 16.21% 18.88% 14.54% 6.57% 8.37% -
ROE 6.45% 6.05% 0.00% 5.55% 4.69% 2.72% 2.94% -
Per Share
30/11/24 30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 9.80 9.03 9.07 28.43 27.31 30.42 23.65 -5.04%
EPS 1.87 1.57 1.39 5.30 3.97 2.00 1.98 -0.33%
DPS 1.00 0.90 0.00 3.00 1.00 0.00 0.00 -
NAPS 0.29 0.26 0.00 0.9553 0.8465 0.7357 0.6741 -4.83%
Adjusted Per Share Value based on latest NOSH - 4,961,390
30/11/24 30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
RPS 9.80 9.08 8.85 1.30 1.26 1.43 1.11 13.65%
EPS 1.87 1.58 1.36 0.24 0.18 0.09 0.09 19.52%
DPS 1.00 0.90 0.00 0.14 0.05 0.00 0.00 -
NAPS 0.29 0.2612 0.00 0.0437 0.0389 0.0345 0.0317 13.89%
Price Multiplier on Financial Quarter End Date
30/11/24 30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 29/11/24 30/11/23 27/12/11 30/11/10 30/11/09 28/11/08 30/11/07 -
Price 0.485 0.65 1.72 1.25 0.57 0.35 0.52 -
P/RPS 4.95 7.20 18.95 4.40 2.09 1.15 2.20 4.88%
P/EPS 25.94 41.35 123.74 23.58 14.36 17.50 26.26 -0.07%
EY 3.86 2.42 0.81 4.24 6.96 5.71 3.81 0.07%
DY 2.06 1.38 0.00 2.40 1.75 0.00 0.00 -
P/NAPS 1.67 2.50 0.00 1.31 0.67 0.48 0.77 4.65%
Price Multiplier on Announcement Date
30/11/24 30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 CAGR
Date 27/01/25 24/01/24 - 18/01/11 26/01/10 22/01/09 29/01/08 -
Price 0.505 0.665 0.00 1.50 0.68 0.28 0.50 -
P/RPS 5.15 7.36 0.00 5.28 2.49 0.92 2.11 5.38%
P/EPS 27.01 42.30 0.00 28.30 17.13 14.00 25.25 0.39%
EY 3.70 2.36 0.00 3.53 5.84 7.14 3.96 -0.39%
DY 1.98 1.35 0.00 2.00 1.47 0.00 0.00 -
P/NAPS 1.74 2.56 0.00 1.57 0.80 0.38 0.74 5.15%

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