[DXN] QoQ Cumulative 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- 77.1%
YoY- -1.35%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 CAGR
Revenue 963,486 475,053 1,803,214 1,332,579 882,291 423,982 1,600,814 -28.60%
PBT 247,808 136,334 479,007 362,021 242,222 124,117 455,515 -33.23%
Tax -90,776 -49,232 -155,041 -120,063 -81,598 -43,327 -166,188 -33.05%
NP 157,032 87,102 323,966 241,958 160,624 80,790 289,327 -33.33%
-
NP to SH 151,536 85,563 310,994 231,976 153,617 77,602 275,396 -32.72%
-
Tax Rate 36.63% 36.11% 32.37% 33.16% 33.69% 34.91% 36.48% -
Total Cost 806,454 387,951 1,479,248 1,090,621 721,667 343,192 1,311,487 -27.58%
-
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 84,536 44,754 179,393 129,596 84,745 39,880 69,990 13.35%
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 10.88% 6.15% 23.11% 17.90% 12.33% 6.23% 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 19.38 9.55 36.19 26.73 17.70 8.51 664.89 -90.42%
EPS 3.05 1.72 6.28 4.69 3.12 1.60 114.00 -90.95%
DPS 1.70 0.90 3.60 2.60 1.70 0.80 29.07 -84.80%
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 19.33 9.53 36.17 26.73 17.70 8.51 32.11 -28.59%
EPS 3.04 1.72 6.24 4.65 3.12 1.60 5.52 -32.69%
DPS 1.70 0.90 3.60 2.60 1.70 0.80 1.40 13.75%
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 3.20 6.65 1.74 2.43 3.93 7.70 0.26 429.03%
P/EPS 20.35 36.91 10.09 13.97 22.55 42.08 1.50 464.35%
EY 4.92 2.71 9.91 7.16 4.43 2.38 66.50 -82.23%
DY 2.74 1.42 5.71 4.00 2.45 1.22 16.90 -70.10%
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 3.05 6.65 1.71 2.49 3.56 8.76 0.26 412.44%
P/EPS 19.36 36.91 9.93 14.29 20.44 47.86 1.50 445.97%
EY 5.16 2.71 10.07 7.00 4.89 2.09 66.50 -81.66%
DY 2.88 1.42 5.81 3.91 2.70 1.07 16.90 -69.09%
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