[DXN] YoY TTM 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- -3.15%
YoY- 11.9%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 1,884,409 1,726,507 1,159,909 261,137 272,734 269,102 267,373 12.97%
PBT 484,593 464,061 349,779 54,547 47,218 30,209 29,927 18.99%
Tax -164,219 -174,376 -113,889 -14,357 -10,486 -4,977 -11,505 18.06%
NP 320,374 289,685 235,890 40,190 36,732 25,232 18,422 19.52%
-
NP to SH 308,913 276,063 233,714 39,560 36,551 25,232 18,425 19.25%
-
Tax Rate 33.89% 37.58% 32.56% 26.32% 22.21% 16.48% 38.44% -
Total Cost 1,564,035 1,436,822 924,019 220,947 236,002 243,870 248,951 12.16%
-
Net Worth 1,392,373 1,246,250 0 224,486 209,299 187,164 168,840 14.08%
Dividend
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 179,228 84,744 16,656 23,197 14,778 6,953 - -
Div Payout % 58.02% 30.70% 7.13% 58.64% 40.43% 27.56% - -
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 0 224,486 209,299 187,164 168,840 14.08%
NOSH 4,985,000 4,985,000 4,827,069 225,320 227,153 230,300 233,108 21.08%
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 17.00% 16.78% 20.34% 15.39% 13.47% 9.38% 6.89% -
ROE 22.19% 22.15% 0.00% 17.62% 17.46% 13.48% 10.91% -
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 37.89 34.63 24.03 115.90 120.07 116.85 114.70 -6.68%
EPS 6.21 5.54 4.84 17.56 16.09 10.96 7.90 -1.49%
DPS 3.60 1.70 0.35 10.25 6.50 3.00 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 37.80 34.63 23.27 5.24 5.47 5.40 5.36 12.97%
EPS 6.20 5.54 4.69 0.79 0.73 0.51 0.37 19.25%
DPS 3.60 1.70 0.33 0.47 0.30 0.14 0.00 -
NAPS 0.2793 0.25 0.00 0.045 0.042 0.0375 0.0339 14.07%
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 1.64 2.01 7.16 1.21 0.72 0.47 0.33 10.53%
P/EPS 9.98 12.55 35.52 7.97 5.34 5.02 4.81 4.66%
EY 10.02 7.97 2.81 12.54 18.71 19.92 20.80 -4.45%
DY 5.81 2.45 0.20 7.32 7.56 5.45 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 - - 18/10/11 18/10/10 27/10/09 29/10/08 -
Price 0.59 0.00 0.00 1.72 1.36 0.63 0.28 -
P/RPS 1.56 0.00 0.00 1.48 1.13 0.54 0.24 12.40%
P/EPS 9.50 0.00 0.00 9.80 8.45 5.75 3.54 6.35%
EY 10.53 0.00 0.00 10.21 11.83 17.39 28.23 -5.97%
DY 6.10 0.00 0.00 5.96 4.78 4.76 0.00 -
P/NAPS 2.11 0.00 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