[DXN] QoQ Cumulative Quarter Result on 31-May-2024 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
26-Jul-2024
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2025
Quarter
31-May-2024 [#1]
Profit Trend
QoQ- -72.49%
YoY- 10.26%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Revenue 475,053 1,803,214 1,332,579 882,291 423,982 1,600,814 1,195,817 -45.92%
PBT 136,334 479,007 362,021 242,222 124,117 455,515 343,093 -45.91%
Tax -49,232 -155,041 -120,063 -81,598 -43,327 -166,188 -111,625 -42.02%
NP 87,102 323,966 241,958 160,624 80,790 289,327 231,468 -47.84%
-
NP to SH 85,563 310,994 231,976 153,617 77,602 275,396 220,229 -46.72%
-
Tax Rate 36.11% 32.37% 33.16% 33.69% 34.91% 36.48% 32.53% -
Total Cost 387,951 1,479,248 1,090,621 721,667 343,192 1,311,487 964,349 -45.47%
-
Net Worth 1,392,886 1,345,452 1,295,967 1,246,250 1,246,250 1,025,654 0 -
Dividend
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Div 44,771 179,393 129,596 84,745 39,880 69,990 - -
Div Payout % 52.33% 57.68% 55.87% 55.17% 51.39% 25.41% - -
Equity
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Net Worth 1,392,886 1,345,452 1,295,967 1,246,250 1,246,250 1,025,654 0 -
NOSH 4,974,592 4,985,000 4,985,000 4,985,000 4,985,000 240,764 4,829,583 1.98%
Ratio Analysis
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
NP Margin 18.34% 17.97% 18.16% 18.21% 19.06% 18.07% 19.36% -
ROE 6.14% 23.11% 17.90% 12.33% 6.23% 26.85% 0.00% -
Per Share
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 9.55 36.19 26.73 17.70 8.51 664.89 24.76 -46.98%
EPS 1.72 6.28 4.69 3.12 1.60 114.00 4.56 -47.76%
DPS 0.90 3.60 2.60 1.70 0.80 29.07 0.00 -
NAPS 0.28 0.27 0.26 0.25 0.25 4.26 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,974,592
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
RPS 9.55 36.25 26.79 17.74 8.52 32.18 24.04 -45.92%
EPS 1.72 6.25 4.66 3.09 1.56 5.54 4.43 -46.74%
DPS 0.90 3.61 2.61 1.70 0.80 1.41 0.00 -
NAPS 0.28 0.2705 0.2605 0.2505 0.2505 0.2062 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 27/12/11 27/12/11 -
Price 0.635 0.63 0.65 0.695 0.655 1.72 1.72 -
P/RPS 6.65 1.74 2.43 3.93 7.70 0.26 6.95 -2.89%
P/EPS 36.92 10.09 13.97 22.55 42.08 1.50 37.72 -1.41%
EY 2.71 9.91 7.16 4.43 2.38 66.50 2.65 1.50%
DY 1.42 5.71 4.00 2.45 1.22 16.90 0.00 -
P/NAPS 2.27 2.33 2.50 2.78 2.62 0.40 0.00 -
Price Multiplier on Announcement Date
31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 28/02/23 30/11/22 CAGR
Date 26/07/24 23/04/24 24/01/24 25/10/23 28/07/23 27/12/11 - -
Price 0.635 0.62 0.665 0.63 0.745 1.72 0.00 -
P/RPS 6.65 1.71 2.49 3.56 8.76 0.26 0.00 -
P/EPS 36.92 9.93 14.29 20.44 47.86 1.50 0.00 -
EY 2.71 10.07 7.00 4.89 2.09 66.50 0.00 -
DY 1.42 5.81 3.91 2.70 1.07 16.90 0.00 -
P/NAPS 2.27 2.30 2.56 2.52 2.98 0.40 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