[DXN] QoQ Annualized Quarter Result on 28-Feb-2009 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
28-Feb-2009 [#4]
Profit Trend
QoQ- 1.94%
YoY- 4.55%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 266,402 274,926 259,128 276,730 287,801 290,166 292,420 -6.01%
PBT 39,218 34,684 26,276 27,218 25,084 29,468 24,272 37.65%
Tax -8,172 -6,236 -6,228 -6,884 -5,137 -8,852 -7,936 1.97%
NP 31,046 28,448 20,048 20,334 19,946 20,616 16,336 53.36%
-
NP to SH 31,046 28,448 20,048 20,334 19,946 20,616 16,336 53.36%
-
Tax Rate 20.84% 17.98% 23.70% 25.29% 20.48% 30.04% 32.70% -
Total Cost 235,356 246,478 239,080 256,396 267,854 269,550 276,084 -10.08%
-
Net Worth 194,962 187,964 182,079 177,555 171,167 168,534 161,843 13.20%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div 8,444 8,094 6,961 2,908 - - - -
Div Payout % 27.20% 28.46% 34.72% 14.31% - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 194,962 187,964 182,079 177,555 171,167 168,534 161,843 13.20%
NOSH 230,316 231,284 232,037 232,707 232,659 232,686 233,371 -0.87%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 11.65% 10.35% 7.74% 7.35% 6.93% 7.10% 5.59% -
ROE 15.92% 15.13% 11.01% 11.45% 11.65% 12.23% 10.09% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 115.67 118.87 111.68 118.92 123.70 124.70 125.30 -5.18%
EPS 13.48 12.30 8.64 8.74 8.57 8.86 7.00 54.72%
DPS 3.67 3.50 3.00 1.25 0.00 0.00 0.00 -
NAPS 0.8465 0.8127 0.7847 0.763 0.7357 0.7243 0.6935 14.20%
Adjusted Per Share Value based on latest NOSH - 232,820
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 5.34 5.52 5.20 5.55 5.77 5.82 5.87 -6.10%
EPS 0.62 0.57 0.40 0.41 0.40 0.41 0.33 52.20%
DPS 0.17 0.16 0.14 0.06 0.00 0.00 0.00 -
NAPS 0.0391 0.0377 0.0365 0.0356 0.0343 0.0338 0.0325 13.10%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.57 0.55 0.40 0.31 0.35 0.38 0.44 -
P/RPS 0.49 0.46 0.36 0.26 0.28 0.30 0.35 25.12%
P/EPS 4.23 4.47 4.63 3.55 4.08 4.29 6.29 -23.22%
EY 23.65 22.36 21.60 28.19 24.50 23.32 15.91 30.21%
DY 6.43 6.36 7.50 4.03 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.51 0.41 0.48 0.52 0.63 4.18%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 26/01/10 27/10/09 30/07/09 29/04/09 22/01/09 29/10/08 24/07/08 -
Price 0.68 0.63 0.40 0.32 0.28 0.28 0.36 -
P/RPS 0.59 0.53 0.36 0.27 0.23 0.22 0.29 60.49%
P/EPS 5.04 5.12 4.63 3.66 3.27 3.16 5.14 -1.30%
EY 19.82 19.52 21.60 27.31 30.62 31.64 19.44 1.29%
DY 5.39 5.56 7.50 3.91 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.51 0.42 0.38 0.39 0.52 33.23%

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