[DXN] QoQ Cumulative Quarter Result on 31-May-2022 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2023
Quarter
31-May-2022 [#1]
Profit Trend
QoQ- -68.23%
YoY--%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 CAGR
Revenue 1,600,814 1,195,817 756,598 360,388 1,242,856 132,053 68,095 30.80%
PBT 455,515 343,093 233,676 115,508 362,918 28,118 13,084 35.25%
Tax -166,188 -111,625 -73,410 -34,652 -117,474 -6,977 -3,771 37.99%
NP 289,327 231,468 160,266 80,856 245,444 21,141 9,313 33.94%
-
NP to SH 275,396 220,229 152,950 77,165 242,922 20,721 9,117 33.62%
-
Tax Rate 36.48% 32.53% 31.42% 30.00% 32.37% 24.81% 28.82% -
Total Cost 1,311,487 964,349 596,332 279,532 997,412 110,912 58,782 30.22%
-
Net Worth 1,025,654 0 0 0 810,541 225,129 220,142 13.98%
Dividend
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 CAGR
Div 69,990 - - - 39,949 11,863 5,090 24.97%
Div Payout % 25.41% - - - 16.45% 57.25% 55.83% -
Equity
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 CAGR
Net Worth 1,025,654 0 0 0 810,541 225,129 220,142 13.98%
NOSH 240,764 4,829,583 4,824,921 4,822,812 240,516 225,965 226,228 0.53%
Ratio Analysis
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 CAGR
NP Margin 18.07% 19.36% 21.18% 22.44% 19.75% 16.01% 13.68% -
ROE 26.85% 0.00% 0.00% 0.00% 29.97% 9.20% 4.14% -
Per Share
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 CAGR
RPS 664.89 24.76 15.68 7.47 516.74 58.44 30.10 30.11%
EPS 114.00 4.56 3.17 1.60 101.00 9.17 4.03 32.88%
DPS 29.07 0.00 0.00 0.00 16.61 5.25 2.25 24.31%
NAPS 4.26 0.00 0.00 0.00 3.37 0.9963 0.9731 13.38%
Adjusted Per Share Value based on latest NOSH - 4,822,812
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 CAGR
RPS 32.11 23.99 15.18 7.23 24.93 2.65 1.37 30.77%
EPS 5.52 4.42 3.07 1.55 4.87 0.42 0.18 33.80%
DPS 1.40 0.00 0.00 0.00 0.80 0.24 0.10 25.16%
NAPS 0.2057 0.00 0.00 0.00 0.1626 0.0452 0.0442 13.97%
Price Multiplier on Financial Quarter End Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 CAGR
Date 27/12/11 27/12/11 27/12/11 27/12/11 27/12/11 29/08/11 31/05/11 -
Price 1.72 1.72 1.72 1.72 1.72 1.40 1.28 -
P/RPS 0.26 6.95 10.97 23.02 0.33 2.40 4.25 -21.15%
P/EPS 1.50 37.72 54.26 107.50 1.70 15.27 31.76 -22.86%
EY 66.50 2.65 1.84 0.93 58.72 6.55 3.15 29.61%
DY 16.90 0.00 0.00 0.00 9.66 3.75 1.76 21.21%
P/NAPS 0.40 0.00 0.00 0.00 0.51 1.41 1.32 -9.65%
Price Multiplier on Announcement Date
28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 CAGR
Date 27/12/11 - - - - 18/10/11 25/07/11 -
Price 1.72 0.00 0.00 0.00 0.00 1.72 1.46 -
P/RPS 0.26 0.00 0.00 0.00 0.00 2.94 4.85 -22.03%
P/EPS 1.50 0.00 0.00 0.00 0.00 18.76 36.23 -23.72%
EY 66.50 0.00 0.00 0.00 0.00 5.33 2.76 31.08%
DY 16.90 0.00 0.00 0.00 0.00 3.05 1.54 22.60%
P/NAPS 0.40 0.00 0.00 0.00 0.00 1.73 1.50 -10.63%

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