[DXN] QoQ Cumulative Quarter Result on 30-Nov-2022 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
30-Nov-2022 [#3]
Profit Trend
QoQ- 43.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 882,291 423,982 1,600,814 1,195,817 756,598 360,388 1,242,856 -20.37%
PBT 242,222 124,117 455,515 343,093 233,676 115,508 362,918 -23.57%
Tax -81,598 -43,327 -166,188 -111,625 -73,410 -34,652 -117,474 -21.51%
NP 160,624 80,790 289,327 231,468 160,266 80,856 245,444 -24.56%
-
NP to SH 153,617 77,602 275,396 220,229 152,950 77,165 242,922 -26.26%
-
Tax Rate 33.69% 34.91% 36.48% 32.53% 31.42% 30.00% 32.37% -
Total Cost 721,667 343,192 1,311,487 964,349 596,332 279,532 997,412 -19.35%
-
Net Worth 1,246,250 1,246,250 1,025,654 0 0 0 810,541 33.11%
Dividend
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div 84,745 39,880 69,990 - - - 39,949 64.87%
Div Payout % 55.17% 51.39% 25.41% - - - 16.45% -
Equity
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 1,246,250 1,246,250 1,025,654 0 0 0 810,541 33.11%
NOSH 4,985,000 4,985,000 240,764 4,829,583 4,824,921 4,822,812 240,516 650.38%
Ratio Analysis
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 18.21% 19.06% 18.07% 19.36% 21.18% 22.44% 19.75% -
ROE 12.33% 6.23% 26.85% 0.00% 0.00% 0.00% 29.97% -
Per Share
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 17.70 8.51 664.89 24.76 15.68 7.47 516.74 -89.38%
EPS 3.12 1.60 114.00 4.56 3.17 1.60 101.00 -90.09%
DPS 1.70 0.80 29.07 0.00 0.00 0.00 16.61 -78.02%
NAPS 0.25 0.25 4.26 0.00 0.00 0.00 3.37 -82.26%
Adjusted Per Share Value based on latest NOSH - 4,840,215
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 17.70 8.51 32.11 23.99 15.18 7.23 24.93 -20.36%
EPS 3.12 1.60 5.52 4.42 3.07 1.55 4.87 -25.62%
DPS 1.70 0.80 1.40 0.00 0.00 0.00 0.80 65.06%
NAPS 0.25 0.25 0.2057 0.00 0.00 0.00 0.1626 33.10%
Price Multiplier on Financial Quarter End Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 27/12/11 27/12/11 27/12/11 27/12/11 27/12/11 -
Price 0.695 0.655 1.72 1.72 1.72 1.72 1.72 -
P/RPS 3.93 7.70 0.26 6.95 10.97 23.02 0.33 419.14%
P/EPS 22.55 42.08 1.50 37.72 54.26 107.50 1.70 457.72%
EY 4.43 2.38 66.50 2.65 1.84 0.93 58.72 -82.06%
DY 2.45 1.22 16.90 0.00 0.00 0.00 9.66 -59.83%
P/NAPS 2.78 2.62 0.40 0.00 0.00 0.00 0.51 208.77%
Price Multiplier on Announcement Date
31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 25/10/23 28/07/23 27/12/11 - - - - -
Price 0.63 0.745 1.72 0.00 0.00 0.00 0.00 -
P/RPS 3.56 8.76 0.26 0.00 0.00 0.00 0.00 -
P/EPS 20.44 47.86 1.50 0.00 0.00 0.00 0.00 -
EY 4.89 2.09 66.50 0.00 0.00 0.00 0.00 -
DY 2.70 1.07 16.90 0.00 0.00 0.00 0.00 -
P/NAPS 2.52 2.98 0.40 0.00 0.00 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