[DXN] QoQ Annualized Quarter Result on 28-Feb-2010 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
28-Feb-2010 [#4]
Profit Trend
QoQ- -8.45%
YoY- 39.79%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 286,450 300,516 271,200 259,917 266,402 274,926 259,128 6.90%
PBT 57,422 55,668 50,092 37,000 39,218 34,684 26,276 68.32%
Tax -11,102 -10,576 -9,680 -8,576 -8,172 -6,236 -6,228 46.96%
NP 46,320 45,092 40,412 28,424 31,046 28,448 20,048 74.68%
-
NP to SH 45,872 44,730 40,304 28,424 31,046 28,448 20,048 73.55%
-
Tax Rate 19.33% 19.00% 19.32% 23.18% 20.84% 17.98% 23.70% -
Total Cost 240,130 255,424 230,788 231,493 235,356 246,478 239,080 0.29%
-
Net Worth 217,081 209,421 203,180 198,135 194,962 187,964 182,079 12.42%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 23,481 21,592 18,195 8,031 8,444 8,094 6,961 124.75%
Div Payout % 51.19% 48.27% 45.15% 28.26% 27.20% 28.46% 34.72% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 217,081 209,421 203,180 198,135 194,962 187,964 182,079 12.42%
NOSH 227,239 227,286 227,449 229,483 230,316 231,284 232,037 -1.38%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 16.17% 15.00% 14.90% 10.94% 11.65% 10.35% 7.74% -
ROE 21.13% 21.36% 19.84% 14.35% 15.92% 15.13% 11.01% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 126.06 132.22 119.24 113.26 115.67 118.87 111.68 8.40%
EPS 20.19 19.68 17.72 12.38 13.48 12.30 8.64 76.00%
DPS 10.33 9.50 8.00 3.50 3.67 3.50 3.00 127.85%
NAPS 0.9553 0.9214 0.8933 0.8634 0.8465 0.8127 0.7847 14.00%
Adjusted Per Share Value based on latest NOSH - 226,769
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 5.75 6.03 5.44 5.21 5.34 5.52 5.20 6.92%
EPS 0.92 0.90 0.81 0.57 0.62 0.57 0.40 74.15%
DPS 0.47 0.43 0.37 0.16 0.17 0.16 0.14 124.04%
NAPS 0.0435 0.042 0.0408 0.0397 0.0391 0.0377 0.0365 12.39%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 1.25 0.86 0.56 0.67 0.57 0.55 0.40 -
P/RPS 0.99 0.65 0.47 0.59 0.49 0.46 0.36 96.16%
P/EPS 6.19 4.37 3.16 5.41 4.23 4.47 4.63 21.33%
EY 16.15 22.88 31.64 18.49 23.65 22.36 21.60 -17.60%
DY 8.27 11.05 14.29 5.22 6.43 6.36 7.50 6.72%
P/NAPS 1.31 0.93 0.63 0.78 0.67 0.68 0.51 87.44%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 18/01/11 18/10/10 28/07/10 29/04/10 26/01/10 27/10/09 30/07/09 -
Price 1.50 1.36 0.72 0.63 0.68 0.63 0.40 -
P/RPS 1.19 1.03 0.60 0.56 0.59 0.53 0.36 121.74%
P/EPS 7.43 6.91 4.06 5.09 5.04 5.12 4.63 37.02%
EY 13.46 14.47 24.61 19.66 19.82 19.52 21.60 -27.02%
DY 6.89 6.99 11.11 5.56 5.39 5.56 7.50 -5.49%
P/NAPS 1.57 1.48 0.81 0.73 0.80 0.78 0.51 111.47%

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