[DXN] QoQ Annualized 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- 12.71%
YoY- 0.57%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Revenue 1,803,214 1,776,772 1,764,582 1,695,928 1,600,814 1,594,422 1,513,196 12.41%
PBT 479,007 482,694 484,444 496,468 455,515 457,457 467,352 1.65%
Tax -155,041 -160,084 -163,196 -173,308 -166,188 -148,833 -146,820 3.70%
NP 323,966 322,610 321,248 323,160 289,327 308,624 320,532 0.71%
-
NP to SH 310,994 309,301 307,234 310,408 275,396 293,638 305,900 1.10%
-
Tax Rate 32.37% 33.16% 33.69% 34.91% 36.48% 32.53% 31.42% -
Total Cost 1,479,248 1,454,161 1,443,334 1,372,768 1,311,487 1,285,798 1,192,664 15.45%
-
Net Worth 1,345,452 1,295,967 1,246,250 1,246,250 1,025,654 0 0 -
Dividend
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Div 179,393 172,795 169,490 159,520 69,990 - - -
Div Payout % 57.68% 55.87% 55.17% 51.39% 25.41% - - -
Equity
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Net Worth 1,345,452 1,295,967 1,246,250 1,246,250 1,025,654 0 0 -
NOSH 4,985,000 4,985,000 4,985,000 4,985,000 240,764 4,829,583 4,824,921 2.20%
Ratio Analysis
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
NP Margin 17.97% 18.16% 18.21% 19.06% 18.07% 19.36% 21.18% -
ROE 23.11% 23.87% 24.65% 24.91% 26.85% 0.00% 0.00% -
Per Share
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 36.19 35.65 35.40 34.02 664.89 33.01 31.36 10.03%
EPS 6.28 6.25 6.24 6.40 114.00 6.08 6.34 -0.63%
DPS 3.60 3.47 3.40 3.20 29.07 0.00 0.00 -
NAPS 0.27 0.26 0.25 0.25 4.26 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,985,000
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
RPS 36.17 35.64 35.40 34.02 32.11 31.98 30.35 12.41%
EPS 6.24 6.20 6.24 6.40 5.52 5.89 6.14 1.08%
DPS 3.60 3.47 3.40 3.20 1.40 0.00 0.00 -
NAPS 0.2699 0.26 0.25 0.25 0.2057 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 29/02/24 30/11/23 30/08/23 31/05/23 27/12/11 27/12/11 27/12/11 -
Price 0.63 0.65 0.695 0.655 1.72 1.72 1.72 -
P/RPS 1.74 1.82 1.96 1.93 0.26 5.21 5.48 -53.49%
P/EPS 10.09 10.47 11.28 10.52 1.50 28.29 27.13 -48.31%
EY 9.91 9.55 8.87 9.51 66.50 3.53 3.69 93.32%
DY 5.71 5.33 4.89 4.89 16.90 0.00 0.00 -
P/NAPS 2.33 2.50 2.78 2.62 0.40 0.00 0.00 -
Price Multiplier on Announcement Date
29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 CAGR
Date 23/04/24 24/01/24 25/10/23 28/07/23 27/12/11 - - -
Price 0.62 0.665 0.63 0.745 1.72 0.00 0.00 -
P/RPS 1.71 1.87 1.78 2.19 0.26 0.00 0.00 -
P/EPS 9.93 10.72 10.22 11.96 1.50 0.00 0.00 -
EY 10.07 9.33 9.78 8.36 66.50 0.00 0.00 -
DY 5.81 5.21 5.40 4.30 16.90 0.00 0.00 -
P/NAPS 2.30 2.56 2.52 2.98 0.40 0.00 0.00 -

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