[DXN] YoY TTM 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- 0.16%
YoY- 65.12%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/05/24 31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
Revenue 1,854,285 1,664,408 831,794 279,637 262,957 268,399 251,180 13.29%
PBT 491,224 464,124 244,695 54,824 42,680 28,102 28,779 19.38%
Tax -160,946 -174,863 -78,902 -14,019 -9,179 -5,858 -10,579 18.53%
NP 330,278 289,261 165,793 40,805 33,501 22,244 18,200 19.84%
-
NP to SH 318,955 275,833 167,046 40,245 33,474 22,244 18,207 19.58%
-
Tax Rate 32.76% 37.68% 32.25% 25.57% 21.51% 20.85% 36.76% -
Total Cost 1,524,007 1,375,147 666,001 238,832 229,456 246,155 232,980 12.44%
-
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 184,311 39,880 21,746 22,684 10,835 4,650 - -
Div Payout % 57.79% 14.46% 13.02% 56.37% 32.37% 20.91% - -
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 17.81% 17.38% 19.93% 14.59% 12.74% 8.29% 7.25% -
ROE 22.91% 22.13% 0.00% 18.28% 16.48% 12.22% 11.25% -
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 37.29 33.39 17.25 123.61 115.61 115.67 107.63 -6.40%
EPS 6.41 5.53 3.46 17.79 14.72 9.59 7.80 -1.21%
DPS 3.70 0.80 0.45 10.00 4.75 2.00 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 - 4,985,000
31/05/24 31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 CAGR
RPS 37.20 33.39 16.69 5.61 5.27 5.38 5.04 13.29%
EPS 6.40 5.53 3.35 0.81 0.67 0.45 0.37 19.48%
DPS 3.70 0.80 0.44 0.46 0.22 0.09 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 1.70 1.96 9.97 1.04 0.48 0.35 0.41 9.28%
P/EPS 9.90 11.84 49.66 7.20 3.81 4.17 5.64 3.57%
EY 10.10 8.45 2.01 13.90 26.28 23.97 17.73 -3.45%
DY 5.83 1.22 0.26 7.81 8.48 5.00 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 - - 25/07/11 28/07/10 30/07/09 24/07/08 -
Price 0.635 0.00 0.00 1.46 0.72 0.40 0.36 -
P/RPS 1.70 0.00 0.00 1.18 0.62 0.35 0.33 10.78%
P/EPS 9.90 0.00 0.00 8.21 4.89 4.17 4.61 4.88%
EY 10.10 0.00 0.00 12.18 20.44 23.97 21.67 -4.65%
DY 5.83 0.00 0.00 6.85 6.60 5.00 0.00 -
P/NAPS 2.27 0.00 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