[DXN] QoQ Cumulative Quarter Result on 28-Feb-2011 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
28-Feb-2011 [#4]
Profit Trend
QoQ- 19.77%
YoY- 44.96%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 1,242,856 132,053 68,095 279,342 214,838 150,258 67,800 28.07%
PBT 362,918 28,118 13,084 54,263 43,067 27,834 12,523 33.15%
Tax -117,474 -6,977 -3,771 -12,668 -8,327 -5,288 -2,420 39.13%
NP 245,444 21,141 9,313 41,595 34,740 22,546 10,103 31.17%
-
NP to SH 242,922 20,721 9,117 41,204 34,404 22,365 10,076 31.09%
-
Tax Rate 32.37% 24.81% 28.82% 23.35% 19.33% 19.00% 19.32% -
Total Cost 997,412 110,912 58,782 237,747 180,098 127,712 57,697 27.43%
-
Net Worth 810,541 225,129 220,142 215,696 217,081 209,421 203,180 12.48%
Dividend
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div 39,949 11,863 5,090 22,146 17,611 10,796 4,548 20.30%
Div Payout % 16.45% 57.25% 55.83% 53.75% 51.19% 48.27% 45.15% -
Equity
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 810,541 225,129 220,142 215,696 217,081 209,421 203,180 12.48%
NOSH 240,516 225,965 226,228 227,144 227,239 227,286 227,449 0.47%
Ratio Analysis
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 19.75% 16.01% 13.68% 14.89% 16.17% 15.00% 14.90% -
ROE 29.97% 9.20% 4.14% 19.10% 15.85% 10.68% 4.96% -
Per Share
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 516.74 58.44 30.10 122.98 94.54 66.11 29.81 27.46%
EPS 101.00 9.17 4.03 18.14 15.14 9.84 4.43 30.46%
DPS 16.61 5.25 2.25 9.75 7.75 4.75 2.00 19.72%
NAPS 3.37 0.9963 0.9731 0.9496 0.9553 0.9214 0.8933 11.95%
Adjusted Per Share Value based on latest NOSH - 226,666
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 24.93 2.65 1.37 5.60 4.31 3.01 1.36 28.07%
EPS 4.87 0.42 0.18 0.83 0.69 0.45 0.20 31.20%
DPS 0.80 0.24 0.10 0.44 0.35 0.22 0.09 20.42%
NAPS 0.1626 0.0452 0.0442 0.0433 0.0435 0.042 0.0408 12.48%
Price Multiplier on Financial Quarter End Date
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 27/12/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 1.72 1.40 1.28 1.37 1.25 0.86 0.56 -
P/RPS 0.33 2.40 4.25 1.11 1.32 1.30 1.88 -13.75%
P/EPS 1.70 15.27 31.76 7.55 8.26 8.74 12.64 -15.68%
EY 58.72 6.55 3.15 13.24 12.11 11.44 7.91 18.59%
DY 9.66 3.75 1.76 7.12 6.20 5.52 3.57 8.83%
P/NAPS 0.51 1.41 1.32 1.44 1.31 0.93 0.63 -1.78%
Price Multiplier on Announcement Date
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date - 18/10/11 25/07/11 28/04/11 18/01/11 18/10/10 28/07/10 -
Price 0.00 1.72 1.46 1.30 1.50 1.36 0.72 -
P/RPS 0.00 2.94 4.85 1.06 1.59 2.06 2.42 -
P/EPS 0.00 18.76 36.23 7.17 9.91 13.82 16.25 -
EY 0.00 5.33 2.76 13.95 10.09 7.24 6.15 -
DY 0.00 3.05 1.54 7.50 5.17 3.49 2.78 -
P/NAPS 0.00 1.73 1.50 1.37 1.57 1.48 0.81 -

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