[DXN] QoQ Cumulative 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- -75.35%
YoY- 22.72%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 259,917 199,802 137,463 64,782 276,730 215,851 145,083 47.66%
PBT 37,000 29,414 17,342 6,569 27,218 18,813 14,734 85.06%
Tax -8,576 -6,129 -3,118 -1,557 -6,884 -3,853 -4,426 55.61%
NP 28,424 23,285 14,224 5,012 20,334 14,960 10,308 97.00%
-
NP to SH 28,424 23,285 14,224 5,012 20,334 14,960 10,308 97.00%
-
Tax Rate 23.18% 20.84% 17.98% 23.70% 25.29% 20.48% 30.04% -
Total Cost 231,493 176,517 123,239 59,770 256,396 200,891 134,775 43.56%
-
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 6,333 4,047 1,740 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% 11.94% 7.57% 2.75% 11.45% 8.74% 6.12% -
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 86.75 59.43 27.92 118.92 92.78 62.35 49.03%
EPS 12.38 10.11 6.15 2.16 8.74 6.43 4.43 98.77%
DPS 3.50 2.75 1.75 0.75 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 4.01 2.76 1.30 5.55 4.33 2.91 47.60%
EPS 0.57 0.47 0.29 0.10 0.41 0.30 0.21 94.93%
DPS 0.16 0.13 0.08 0.03 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 0.66 0.93 1.43 0.26 0.38 0.61 -2.20%
P/EPS 5.41 5.64 8.94 18.52 3.55 5.44 8.58 -26.53%
EY 18.49 17.74 11.18 5.40 28.19 18.37 11.66 36.10%
DY 5.22 4.82 3.18 1.87 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 0.78 1.06 1.43 0.27 0.30 0.45 15.74%
P/EPS 5.09 6.73 10.24 18.52 3.66 4.35 6.32 -13.47%
EY 19.66 14.87 9.76 5.40 27.31 22.96 15.82 15.63%
DY 5.56 4.04 2.78 1.87 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