[DXN] QoQ Cumulative Quarter Result on 29-Feb-2024 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
23-Apr-2024
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2024
Quarter
29-Feb-2024 [#4]
Profit Trend
QoQ- 34.06%
YoY- 12.93%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative 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 1,332,579 882,291 423,982 1,600,814 1,195,817 756,598 78.51%
PBT 479,007 362,021 242,222 124,117 455,515 343,093 233,676 61.43%
Tax -155,041 -120,063 -81,598 -43,327 -166,188 -111,625 -73,410 64.68%
NP 323,966 241,958 160,624 80,790 289,327 231,468 160,266 59.94%
-
NP to SH 310,994 231,976 153,617 77,602 275,396 220,229 152,950 60.56%
-
Tax Rate 32.37% 33.16% 33.69% 34.91% 36.48% 32.53% 31.42% -
Total Cost 1,479,248 1,090,621 721,667 343,192 1,311,487 964,349 596,332 83.34%
-
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 179,393 129,596 84,745 39,880 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% 17.90% 12.33% 6.23% 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 26.73 17.70 8.51 664.89 24.76 15.68 74.73%
EPS 6.28 4.69 3.12 1.60 114.00 4.56 3.17 57.80%
DPS 3.60 2.60 1.70 0.80 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 26.73 17.70 8.51 32.11 23.99 15.18 78.49%
EPS 6.24 4.65 3.12 1.60 5.52 4.42 3.07 60.52%
DPS 3.60 2.60 1.70 0.80 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 2.43 3.93 7.70 0.26 6.95 10.97 -70.73%
P/EPS 10.09 13.97 22.55 42.08 1.50 37.72 54.26 -67.45%
EY 9.91 7.16 4.43 2.38 66.50 2.65 1.84 207.57%
DY 5.71 4.00 2.45 1.22 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 2.49 3.56 8.76 0.26 0.00 0.00 -
P/EPS 9.93 14.29 20.44 47.86 1.50 0.00 0.00 -
EY 10.07 7.00 4.89 2.09 66.50 0.00 0.00 -
DY 5.81 3.91 2.70 1.07 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