[DXN] QoQ Annualized Quarter Result on 30-Nov-2009 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- 9.13%
YoY- 55.65%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 300,516 271,200 259,917 266,402 274,926 259,128 276,730 5.63%
PBT 55,668 50,092 37,000 39,218 34,684 26,276 27,218 60.91%
Tax -10,576 -9,680 -8,576 -8,172 -6,236 -6,228 -6,884 33.03%
NP 45,092 40,412 28,424 31,046 28,448 20,048 20,334 69.80%
-
NP to SH 44,730 40,304 28,424 31,046 28,448 20,048 20,334 68.89%
-
Tax Rate 19.00% 19.32% 23.18% 20.84% 17.98% 23.70% 25.29% -
Total Cost 255,424 230,788 231,493 235,356 246,478 239,080 256,396 -0.25%
-
Net Worth 209,421 203,180 198,135 194,962 187,964 182,079 177,555 11.59%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 21,592 18,195 8,031 8,444 8,094 6,961 2,908 279.20%
Div Payout % 48.27% 45.15% 28.26% 27.20% 28.46% 34.72% 14.31% -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 209,421 203,180 198,135 194,962 187,964 182,079 177,555 11.59%
NOSH 227,286 227,449 229,483 230,316 231,284 232,037 232,707 -1.55%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 15.00% 14.90% 10.94% 11.65% 10.35% 7.74% 7.35% -
ROE 21.36% 19.84% 14.35% 15.92% 15.13% 11.01% 11.45% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 132.22 119.24 113.26 115.67 118.87 111.68 118.92 7.30%
EPS 19.68 17.72 12.38 13.48 12.30 8.64 8.74 71.54%
DPS 9.50 8.00 3.50 3.67 3.50 3.00 1.25 285.12%
NAPS 0.9214 0.8933 0.8634 0.8465 0.8127 0.7847 0.763 13.36%
Adjusted Per Share Value based on latest NOSH - 228,236
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 6.03 5.44 5.21 5.34 5.52 5.20 5.55 5.66%
EPS 0.90 0.81 0.57 0.62 0.57 0.40 0.41 68.66%
DPS 0.43 0.37 0.16 0.17 0.16 0.14 0.06 270.38%
NAPS 0.042 0.0408 0.0397 0.0391 0.0377 0.0365 0.0356 11.61%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.86 0.56 0.67 0.57 0.55 0.40 0.31 -
P/RPS 0.65 0.47 0.59 0.49 0.46 0.36 0.26 83.89%
P/EPS 4.37 3.16 5.41 4.23 4.47 4.63 3.55 14.81%
EY 22.88 31.64 18.49 23.65 22.36 21.60 28.19 -12.95%
DY 11.05 14.29 5.22 6.43 6.36 7.50 4.03 95.54%
P/NAPS 0.93 0.63 0.78 0.67 0.68 0.51 0.41 72.37%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 18/10/10 28/07/10 29/04/10 26/01/10 27/10/09 30/07/09 29/04/09 -
Price 1.36 0.72 0.63 0.68 0.63 0.40 0.32 -
P/RPS 1.03 0.60 0.56 0.59 0.53 0.36 0.27 143.55%
P/EPS 6.91 4.06 5.09 5.04 5.12 4.63 3.66 52.57%
EY 14.47 24.61 19.66 19.82 19.52 21.60 27.31 -34.44%
DY 6.99 11.11 5.56 5.39 5.56 7.50 3.91 47.14%
P/NAPS 1.48 0.81 0.73 0.80 0.78 0.51 0.42 131.03%

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