[DXN] QoQ 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- 8.28%
YoY- 10.26%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Revenue 486,094 488,433 475,053 470,635 450,288 458,309 423,982 9.51%
PBT 142,874 111,474 136,334 116,986 119,799 118,105 124,117 9.80%
Tax -48,218 -41,544 -49,232 -34,978 -38,465 -38,271 -43,327 7.36%
NP 94,656 69,930 87,102 82,008 81,334 79,834 80,790 11.10%
-
NP to SH 92,778 65,973 85,563 79,018 78,359 76,015 77,602 12.60%
-
Tax Rate 33.75% 37.27% 36.11% 29.90% 32.11% 32.40% 34.91% -
Total Cost 391,438 418,503 387,951 388,627 368,954 378,475 343,192 9.13%
-
Net Worth 1,438,803 1,392,373 1,392,373 1,345,452 1,295,967 1,246,250 1,246,250 10.02%
Dividend
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Div 49,613 39,782 44,754 49,831 44,860 44,864 39,880 15.62%
Div Payout % 53.48% 60.30% 52.31% 63.06% 57.25% 59.02% 51.39% -
Equity
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Net Worth 1,438,803 1,392,373 1,392,373 1,345,452 1,295,967 1,246,250 1,246,250 10.02%
NOSH 4,961,390 4,985,000 4,985,000 4,985,000 4,985,000 4,985,000 4,985,000 -0.31%
Ratio Analysis
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
NP Margin 19.47% 14.32% 18.34% 17.42% 18.06% 17.42% 19.06% -
ROE 6.45% 4.74% 6.15% 5.87% 6.05% 6.10% 6.23% -
Per Share
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 9.80 9.82 9.55 9.44 9.03 9.19 8.51 9.83%
EPS 1.87 1.33 1.72 1.59 1.57 1.52 1.60 10.92%
DPS 1.00 0.80 0.90 1.00 0.90 0.90 0.80 15.99%
NAPS 0.29 0.28 0.28 0.27 0.26 0.25 0.25 10.37%
Adjusted Per Share Value based on latest NOSH - 4,985,000
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
RPS 9.80 9.84 9.57 9.49 9.08 9.24 8.55 9.49%
EPS 1.87 1.33 1.72 1.59 1.58 1.53 1.56 12.80%
DPS 1.00 0.80 0.90 1.00 0.90 0.90 0.80 15.99%
NAPS 0.29 0.2806 0.2806 0.2712 0.2612 0.2512 0.2512 10.02%
Price Multiplier on Financial Quarter End Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 29/11/24 30/08/24 31/05/24 29/02/24 30/11/23 30/08/23 31/05/23 -
Price 0.485 0.62 0.635 0.63 0.65 0.695 0.655 -
P/RPS 4.95 6.31 6.65 6.67 7.20 7.56 7.70 -25.45%
P/EPS 25.94 46.73 36.91 39.73 41.35 45.58 42.08 -27.50%
EY 3.86 2.14 2.71 2.52 2.42 2.19 2.38 37.91%
DY 2.06 1.29 1.42 1.59 1.38 1.29 1.22 41.66%
P/NAPS 1.67 2.21 2.27 2.33 2.50 2.78 2.62 -25.87%
Price Multiplier on Announcement Date
30/11/24 31/08/24 31/05/24 29/02/24 30/11/23 31/08/23 31/05/23 CAGR
Date 27/01/25 24/10/24 26/07/24 23/04/24 24/01/24 25/10/23 28/07/23 -
Price 0.505 0.59 0.635 0.62 0.665 0.63 0.745 -
P/RPS 5.15 6.01 6.65 6.56 7.36 6.85 8.76 -29.75%
P/EPS 27.01 44.47 36.91 39.10 42.30 41.31 47.86 -31.63%
EY 3.70 2.25 2.71 2.56 2.36 2.42 2.09 46.19%
DY 1.98 1.36 1.42 1.61 1.35 1.43 1.07 50.55%
P/NAPS 1.74 2.11 2.27 2.30 2.56 2.52 2.98 -30.07%

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