[DXN] QoQ Annualized Quarter Result on 31-Aug-2024 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
24-Oct-2024
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2025
Quarter
31-Aug-2024 [#2]
Profit Trend
QoQ- -11.45%
YoY- -1.35%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Revenue 1,926,972 1,900,212 1,803,214 1,776,772 1,764,582 1,695,928 1,600,814 13.09%
PBT 495,616 545,336 479,007 482,694 484,444 496,468 455,515 5.75%
Tax -181,552 -196,928 -155,041 -160,084 -163,196 -173,308 -166,188 6.04%
NP 314,064 348,408 323,966 322,610 321,248 323,160 289,327 5.59%
-
NP to SH 303,072 342,252 310,994 309,301 307,234 310,408 275,396 6.56%
-
Tax Rate 36.63% 36.11% 32.37% 33.16% 33.69% 34.91% 36.48% -
Total Cost 1,612,908 1,551,804 1,479,248 1,454,161 1,443,334 1,372,768 1,311,487 14.71%
-
Net Worth 1,392,373 1,392,373 1,345,452 1,295,967 1,246,250 1,246,250 1,025,654 22.49%
Dividend
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Div 169,073 179,019 179,393 172,795 169,490 159,520 69,990 79.55%
Div Payout % 55.79% 52.31% 57.68% 55.87% 55.17% 51.39% 25.41% -
Equity
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Net Worth 1,392,373 1,392,373 1,345,452 1,295,967 1,246,250 1,246,250 1,025,654 22.49%
NOSH 4,985,000 4,985,000 4,985,000 4,985,000 4,985,000 4,985,000 240,764 647.12%
Ratio Analysis
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
NP Margin 16.30% 18.34% 17.97% 18.16% 18.21% 19.06% 18.07% -
ROE 21.77% 24.58% 23.11% 23.87% 24.65% 24.91% 26.85% -
Per Share
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 38.75 38.21 36.19 35.65 35.40 34.02 664.89 -84.83%
EPS 6.10 6.88 6.28 6.25 6.24 6.40 114.00 -85.67%
DPS 3.40 3.60 3.60 3.47 3.40 3.20 29.07 -75.92%
NAPS 0.28 0.28 0.27 0.26 0.25 0.25 4.26 -83.57%
Adjusted Per Share Value based on latest NOSH - 4,985,000
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
RPS 38.66 38.12 36.17 35.64 35.40 34.02 32.11 13.11%
EPS 6.08 6.87 6.24 6.20 6.24 6.40 5.52 6.62%
DPS 3.39 3.59 3.60 3.47 3.40 3.20 1.40 79.83%
NAPS 0.2793 0.2793 0.2699 0.26 0.25 0.25 0.2057 22.50%
Price Multiplier on Financial Quarter End Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 27/12/11 -
Price 0.62 0.635 0.63 0.65 0.695 0.655 1.72 -
P/RPS 1.60 1.66 1.74 1.82 1.96 1.93 0.26 233.96%
P/EPS 10.17 9.23 10.09 10.47 11.28 10.52 1.50 256.15%
EY 9.83 10.84 9.91 9.55 8.87 9.51 66.50 -71.88%
DY 5.48 5.67 5.71 5.33 4.89 4.89 16.90 -52.64%
P/NAPS 2.21 2.27 2.33 2.50 2.78 2.62 0.40 210.91%
Price Multiplier on Announcement Date
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Date 24/10/24 26/07/24 23/04/24 24/01/24 25/10/23 28/07/23 27/12/11 -
Price 0.59 0.635 0.62 0.665 0.63 0.745 1.72 -
P/RPS 1.52 1.66 1.71 1.87 1.78 2.19 0.26 222.79%
P/EPS 9.68 9.23 9.93 10.72 10.22 11.96 1.50 244.66%
EY 10.33 10.84 10.07 9.33 9.78 8.36 66.50 -70.93%
DY 5.76 5.67 5.81 5.21 5.40 4.30 16.90 -51.04%
P/NAPS 2.11 2.27 2.30 2.56 2.52 2.98 0.40 201.50%

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