[DXN] QoQ Annualized Quarter Result on 31-May-2009 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-May-2009 [#1]
Profit Trend
QoQ- -1.41%
YoY- 22.72%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 259,917 266,402 274,926 259,128 276,730 287,801 290,166 -7.09%
PBT 37,000 39,218 34,684 26,276 27,218 25,084 29,468 16.43%
Tax -8,576 -8,172 -6,236 -6,228 -6,884 -5,137 -8,852 -2.09%
NP 28,424 31,046 28,448 20,048 20,334 19,946 20,616 23.94%
-
NP to SH 28,424 31,046 28,448 20,048 20,334 19,946 20,616 23.94%
-
Tax Rate 23.18% 20.84% 17.98% 23.70% 25.29% 20.48% 30.04% -
Total Cost 231,493 235,356 246,478 239,080 256,396 267,854 269,550 -9.67%
-
Net Worth 198,135 194,962 187,964 182,079 177,555 171,167 168,534 11.42%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 8,031 8,444 8,094 6,961 2,908 - - -
Div Payout % 28.26% 27.20% 28.46% 34.72% 14.31% - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 198,135 194,962 187,964 182,079 177,555 171,167 168,534 11.42%
NOSH 229,483 230,316 231,284 232,037 232,707 232,659 232,686 -0.92%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 10.94% 11.65% 10.35% 7.74% 7.35% 6.93% 7.10% -
ROE 14.35% 15.92% 15.13% 11.01% 11.45% 11.65% 12.23% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 113.26 115.67 118.87 111.68 118.92 123.70 124.70 -6.23%
EPS 12.38 13.48 12.30 8.64 8.74 8.57 8.86 25.06%
DPS 3.50 3.67 3.50 3.00 1.25 0.00 0.00 -
NAPS 0.8634 0.8465 0.8127 0.7847 0.763 0.7357 0.7243 12.46%
Adjusted Per Share Value based on latest NOSH - 232,037
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 5.21 5.34 5.52 5.20 5.55 5.77 5.82 -7.13%
EPS 0.57 0.62 0.57 0.40 0.41 0.40 0.41 24.63%
DPS 0.16 0.17 0.16 0.14 0.06 0.00 0.00 -
NAPS 0.0397 0.0391 0.0377 0.0365 0.0356 0.0343 0.0338 11.35%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.67 0.57 0.55 0.40 0.31 0.35 0.38 -
P/RPS 0.59 0.49 0.46 0.36 0.26 0.28 0.30 57.16%
P/EPS 5.41 4.23 4.47 4.63 3.55 4.08 4.29 16.77%
EY 18.49 23.65 22.36 21.60 28.19 24.50 23.32 -14.37%
DY 5.22 6.43 6.36 7.50 4.03 0.00 0.00 -
P/NAPS 0.78 0.67 0.68 0.51 0.41 0.48 0.52 31.13%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 29/04/10 26/01/10 27/10/09 30/07/09 29/04/09 22/01/09 29/10/08 -
Price 0.63 0.68 0.63 0.40 0.32 0.28 0.28 -
P/RPS 0.56 0.59 0.53 0.36 0.27 0.23 0.22 86.74%
P/EPS 5.09 5.04 5.12 4.63 3.66 3.27 3.16 37.53%
EY 19.66 19.82 19.52 21.60 27.31 30.62 31.64 -27.24%
DY 5.56 5.39 5.56 7.50 3.91 0.00 0.00 -
P/NAPS 0.73 0.80 0.78 0.51 0.42 0.38 0.39 52.05%

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