[DXN] YoY Annualized 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- -11.45%
YoY- -1.35%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 1,926,972 1,764,582 1,513,196 264,106 300,516 274,926 290,166 12.55%
PBT 495,616 484,444 467,352 56,236 55,668 34,684 29,468 19.27%
Tax -181,552 -163,196 -146,820 -13,954 -10,576 -6,236 -8,852 20.76%
NP 314,064 321,248 320,532 42,282 45,092 28,448 20,616 18.54%
-
NP to SH 303,072 307,234 305,900 41,442 44,730 28,448 20,616 18.27%
-
Tax Rate 36.63% 33.69% 31.42% 24.81% 19.00% 17.98% 30.04% -
Total Cost 1,612,908 1,443,334 1,192,664 221,824 255,424 246,478 269,550 11.82%
-
Net Worth 1,392,373 1,246,250 0 225,129 209,421 187,964 168,534 14.09%
Dividend
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 169,073 169,490 - 23,726 21,592 8,094 - -
Div Payout % 55.79% 55.17% - 57.25% 48.27% 28.46% - -
Equity
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 1,392,373 1,246,250 0 225,129 209,421 187,964 168,534 14.09%
NOSH 4,985,000 4,985,000 4,824,921 225,965 227,286 231,284 232,686 21.09%
Ratio Analysis
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 16.30% 18.21% 21.18% 16.01% 15.00% 10.35% 7.10% -
ROE 21.77% 24.65% 0.00% 18.41% 21.36% 15.13% 12.23% -
Per Share
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 38.75 35.40 31.36 116.88 132.22 118.87 124.70 -7.03%
EPS 6.10 6.24 6.34 18.34 19.68 12.30 8.86 -2.30%
DPS 3.40 3.40 0.00 10.50 9.50 3.50 0.00 -
NAPS 0.28 0.25 0.00 0.9963 0.9214 0.8127 0.7243 -5.76%
Adjusted Per Share Value based on latest NOSH - 4,985,000
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 38.66 35.40 30.35 5.30 6.03 5.52 5.82 12.55%
EPS 6.08 6.24 6.14 0.83 0.90 0.57 0.41 18.34%
DPS 3.39 3.40 0.00 0.48 0.43 0.16 0.00 -
NAPS 0.2793 0.25 0.00 0.0452 0.042 0.0377 0.0338 14.09%
Price Multiplier on Financial Quarter End Date
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 30/08/24 30/08/23 27/12/11 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.62 0.695 1.72 1.40 0.86 0.55 0.38 -
P/RPS 1.60 1.96 5.48 1.20 0.65 0.46 0.30 11.02%
P/EPS 10.17 11.28 27.13 7.63 4.37 4.47 4.29 5.53%
EY 9.83 8.87 3.69 13.10 22.88 22.36 23.32 -5.25%
DY 5.48 4.89 0.00 7.50 11.05 6.36 0.00 -
P/NAPS 2.21 2.78 0.00 1.41 0.93 0.68 0.52 9.45%
Price Multiplier on Announcement Date
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 24/10/24 25/10/23 - 18/10/11 18/10/10 27/10/09 29/10/08 -
Price 0.59 0.63 0.00 1.72 1.36 0.63 0.28 -
P/RPS 1.52 1.78 0.00 1.47 1.03 0.53 0.22 12.83%
P/EPS 9.68 10.22 0.00 9.38 6.91 5.12 3.16 7.24%
EY 10.33 9.78 0.00 10.66 14.47 19.52 31.64 -6.75%
DY 5.76 5.40 0.00 6.10 6.99 5.56 0.00 -
P/NAPS 2.11 2.52 0.00 1.73 1.48 0.78 0.39 11.12%

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