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

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
27-Jan-2025
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2025
Quarter
30-Nov-2024 [#3]
Profit Trend
QoQ- 7.48%
YoY- 5.32%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Revenue 1,932,773 1,926,972 1,900,212 1,803,214 1,776,772 1,764,582 1,695,928 9.08%
PBT 520,909 495,616 545,336 479,007 482,694 484,444 496,468 3.24%
Tax -185,325 -181,552 -196,928 -155,041 -160,084 -163,196 -173,308 4.55%
NP 335,584 314,064 348,408 323,966 322,610 321,248 323,160 2.53%
-
NP to SH 325,752 303,072 342,252 310,994 309,301 307,234 310,408 3.25%
-
Tax Rate 35.58% 36.63% 36.11% 32.37% 33.16% 33.69% 34.91% -
Total Cost 1,597,189 1,612,908 1,551,804 1,479,248 1,454,161 1,443,334 1,372,768 10.59%
-
Net Worth 1,440,062 1,392,373 1,392,373 1,345,452 1,295,967 1,246,250 1,246,250 10.08%
Dividend
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Div 178,766 169,073 179,019 179,393 172,795 169,490 159,520 7.86%
Div Payout % 54.88% 55.79% 52.31% 57.68% 55.87% 55.17% 51.39% -
Equity
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Net Worth 1,440,062 1,392,373 1,392,373 1,345,452 1,295,967 1,246,250 1,246,250 10.08%
NOSH 4,965,731 4,985,000 4,985,000 4,985,000 4,985,000 4,985,000 4,985,000 -0.25%
Ratio Analysis
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
NP Margin 17.36% 16.30% 18.34% 17.97% 18.16% 18.21% 19.06% -
ROE 22.62% 21.77% 24.58% 23.11% 23.87% 24.65% 24.91% -
Per Share
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 38.92 38.75 38.21 36.19 35.65 35.40 34.02 9.35%
EPS 6.56 6.10 6.88 6.28 6.25 6.24 6.40 1.65%
DPS 3.60 3.40 3.60 3.60 3.47 3.40 3.20 8.14%
NAPS 0.29 0.28 0.28 0.27 0.26 0.25 0.25 10.37%
Adjusted Per Share Value based on latest NOSH - 4,961,390
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 38.96 38.84 38.30 36.34 35.81 35.57 34.18 9.09%
EPS 6.57 6.11 6.90 6.27 6.23 6.19 6.26 3.26%
DPS 3.60 3.41 3.61 3.62 3.48 3.42 3.22 7.69%
NAPS 0.2903 0.2806 0.2806 0.2712 0.2612 0.2512 0.2512 10.09%
Price Multiplier on Financial Quarter End Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 29/11/24 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 -
Price 0.485 0.62 0.635 0.63 0.65 0.695 0.655 -
P/RPS 1.25 1.60 1.66 1.74 1.82 1.96 1.93 -25.08%
P/EPS 7.39 10.17 9.23 10.09 10.47 11.28 10.52 -20.92%
EY 13.53 9.83 10.84 9.91 9.55 8.87 9.51 26.41%
DY 7.42 5.48 5.67 5.71 5.33 4.89 4.89 31.94%
P/NAPS 1.67 2.21 2.27 2.33 2.50 2.78 2.62 -25.87%
Price Multiplier on Announcement Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 27/01/25 24/10/24 26/07/24 23/04/24 24/01/24 25/10/23 28/07/23 -
Price 0.505 0.59 0.635 0.62 0.665 0.63 0.745 -
P/RPS 1.30 1.52 1.66 1.71 1.87 1.78 2.19 -29.30%
P/EPS 7.70 9.68 9.23 9.93 10.72 10.22 11.96 -25.38%
EY 12.99 10.33 10.84 10.07 9.33 9.78 8.36 34.04%
DY 7.13 5.76 5.67 5.81 5.21 5.40 4.30 39.96%
P/NAPS 1.74 2.11 2.27 2.30 2.56 2.52 2.98 -30.07%

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