[DXN] QoQ Annualized Quarter Result on 31-Aug-2010 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
18-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-Aug-2010 [#2]
Profit Trend
QoQ- 10.98%
YoY- 57.23%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 272,380 279,342 286,450 300,516 271,200 259,917 266,402 1.49%
PBT 52,336 54,263 57,422 55,668 50,092 37,000 39,218 21.23%
Tax -15,084 -12,668 -11,102 -10,576 -9,680 -8,576 -8,172 50.52%
NP 37,252 41,595 46,320 45,092 40,412 28,424 31,046 12.93%
-
NP to SH 36,468 41,204 45,872 44,730 40,304 28,424 31,046 11.33%
-
Tax Rate 28.82% 23.35% 19.33% 19.00% 19.32% 23.18% 20.84% -
Total Cost 235,128 237,747 240,130 255,424 230,788 231,493 235,356 -0.06%
-
Net Worth 220,142 215,696 217,081 209,421 203,180 198,135 194,962 8.44%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div 20,360 22,146 23,481 21,592 18,195 8,031 8,444 79.90%
Div Payout % 55.83% 53.75% 51.19% 48.27% 45.15% 28.26% 27.20% -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 220,142 215,696 217,081 209,421 203,180 198,135 194,962 8.44%
NOSH 226,228 227,144 227,239 227,286 227,449 229,483 230,316 -1.18%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 13.68% 14.89% 16.17% 15.00% 14.90% 10.94% 11.65% -
ROE 16.57% 19.10% 21.13% 21.36% 19.84% 14.35% 15.92% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 120.40 122.98 126.06 132.22 119.24 113.26 115.67 2.71%
EPS 16.12 18.14 20.19 19.68 17.72 12.38 13.48 12.67%
DPS 9.00 9.75 10.33 9.50 8.00 3.50 3.67 81.95%
NAPS 0.9731 0.9496 0.9553 0.9214 0.8933 0.8634 0.8465 9.74%
Adjusted Per Share Value based on latest NOSH - 227,153
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 5.46 5.60 5.75 6.03 5.44 5.21 5.34 1.49%
EPS 0.73 0.83 0.92 0.90 0.81 0.57 0.62 11.51%
DPS 0.41 0.44 0.47 0.43 0.37 0.16 0.17 79.93%
NAPS 0.0442 0.0433 0.0435 0.042 0.0408 0.0397 0.0391 8.52%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 1.28 1.37 1.25 0.86 0.56 0.67 0.57 -
P/RPS 1.06 1.11 0.99 0.65 0.47 0.59 0.49 67.34%
P/EPS 7.94 7.55 6.19 4.37 3.16 5.41 4.23 52.22%
EY 12.59 13.24 16.15 22.88 31.64 18.49 23.65 -34.34%
DY 7.03 7.12 8.27 11.05 14.29 5.22 6.43 6.13%
P/NAPS 1.32 1.44 1.31 0.93 0.63 0.78 0.67 57.22%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 25/07/11 28/04/11 18/01/11 18/10/10 28/07/10 29/04/10 26/01/10 -
Price 1.46 1.30 1.50 1.36 0.72 0.63 0.68 -
P/RPS 1.21 1.06 1.19 1.03 0.60 0.56 0.59 61.49%
P/EPS 9.06 7.17 7.43 6.91 4.06 5.09 5.04 47.89%
EY 11.04 13.95 13.46 14.47 24.61 19.66 19.82 -32.32%
DY 6.16 7.50 6.89 6.99 11.11 5.56 5.39 9.31%
P/NAPS 1.50 1.37 1.57 1.48 0.81 0.73 0.80 52.11%

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