[DXN] YoY Annualized Quarter Result on 31-May-2023 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
28-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2024
Quarter
31-May-2023 [#1]
Profit Trend
QoQ- 12.71%
YoY- 0.57%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 1,695,928 1,441,552 272,380 271,200 259,128 292,420 208,712 13.97%
PBT 496,468 462,032 52,336 50,092 26,276 24,272 27,972 19.67%
Tax -173,308 -138,608 -15,084 -9,680 -6,228 -7,936 -7,188 21.99%
NP 323,160 323,424 37,252 40,412 20,048 16,336 20,784 18.69%
-
NP to SH 310,408 308,660 36,468 40,304 20,048 16,336 20,788 18.39%
-
Tax Rate 34.91% 30.00% 28.82% 19.32% 23.70% 32.70% 25.70% -
Total Cost 1,372,768 1,118,128 235,128 230,788 239,080 276,084 187,928 13.22%
-
Net Worth 1,246,250 0 220,142 203,180 182,079 161,843 145,401 14.36%
Dividend
31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 159,520 - 20,360 18,195 6,961 - - -
Div Payout % 51.39% - 55.83% 45.15% 34.72% - - -
Equity
31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 1,246,250 0 220,142 203,180 182,079 161,843 145,401 14.36%
NOSH 4,985,000 4,822,812 226,228 227,449 232,037 233,371 229,955 21.18%
Ratio Analysis
31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 19.06% 22.44% 13.68% 14.90% 7.74% 5.59% 9.96% -
ROE 24.91% 0.00% 16.57% 19.84% 11.01% 10.09% 14.30% -
Per Share
31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 34.02 29.89 120.40 119.24 111.68 125.30 90.76 -5.94%
EPS 6.40 6.40 16.12 17.72 8.64 7.00 9.04 -2.13%
DPS 3.20 0.00 9.00 8.00 3.00 0.00 0.00 -
NAPS 0.25 0.00 0.9731 0.8933 0.7847 0.6935 0.6323 -5.63%
Adjusted Per Share Value based on latest NOSH - 4,985,000
31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 34.02 28.92 5.46 5.44 5.20 5.87 4.19 13.97%
EPS 6.40 6.19 0.73 0.81 0.40 0.33 0.42 18.54%
DPS 3.20 0.00 0.41 0.37 0.14 0.00 0.00 -
NAPS 0.25 0.00 0.0442 0.0408 0.0365 0.0325 0.0292 14.35%
Price Multiplier on Financial Quarter End Date
31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/23 27/12/11 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.655 1.72 1.28 0.56 0.40 0.44 0.53 -
P/RPS 1.93 5.75 1.06 0.47 0.36 0.35 0.58 7.79%
P/EPS 10.52 26.88 7.94 3.16 4.63 6.29 5.86 3.72%
EY 9.51 3.72 12.59 31.64 21.60 15.91 17.06 -3.58%
DY 4.89 0.00 7.03 14.29 7.50 0.00 0.00 -
P/NAPS 2.62 0.00 1.32 0.63 0.51 0.63 0.84 7.36%
Price Multiplier on Announcement Date
31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 28/07/23 - 25/07/11 28/07/10 30/07/09 24/07/08 26/07/07 -
Price 0.745 0.00 1.46 0.72 0.40 0.36 0.72 -
P/RPS 2.19 0.00 1.21 0.60 0.36 0.29 0.79 6.57%
P/EPS 11.96 0.00 9.06 4.06 4.63 5.14 7.96 2.57%
EY 8.36 0.00 11.04 24.61 21.60 19.44 12.56 -2.51%
DY 4.30 0.00 6.16 11.11 7.50 0.00 0.00 -
P/NAPS 2.98 0.00 1.50 0.81 0.51 0.52 1.14 6.18%

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