[DXN] QoQ Cumulative Quarter Result on 31-May-2010 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-May-2010 [#1]
Profit Trend
QoQ- -64.55%
YoY- 101.04%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 279,342 214,838 150,258 67,800 259,917 199,802 137,463 60.64%
PBT 54,263 43,067 27,834 12,523 37,000 29,414 17,342 114.37%
Tax -12,668 -8,327 -5,288 -2,420 -8,576 -6,129 -3,118 155.27%
NP 41,595 34,740 22,546 10,103 28,424 23,285 14,224 104.89%
-
NP to SH 41,204 34,404 22,365 10,076 28,424 23,285 14,224 103.60%
-
Tax Rate 23.35% 19.33% 19.00% 19.32% 23.18% 20.84% 17.98% -
Total Cost 237,747 180,098 127,712 57,697 231,493 176,517 123,239 55.15%
-
Net Worth 215,696 217,081 209,421 203,180 198,135 194,962 187,964 9.63%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div 22,146 17,611 10,796 4,548 8,031 6,333 4,047 211.50%
Div Payout % 53.75% 51.19% 48.27% 45.15% 28.26% 27.20% 28.46% -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 215,696 217,081 209,421 203,180 198,135 194,962 187,964 9.63%
NOSH 227,144 227,239 227,286 227,449 229,483 230,316 231,284 -1.20%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 14.89% 16.17% 15.00% 14.90% 10.94% 11.65% 10.35% -
ROE 19.10% 15.85% 10.68% 4.96% 14.35% 11.94% 7.57% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 122.98 94.54 66.11 29.81 113.26 86.75 59.43 62.60%
EPS 18.14 15.14 9.84 4.43 12.38 10.11 6.15 106.07%
DPS 9.75 7.75 4.75 2.00 3.50 2.75 1.75 215.26%
NAPS 0.9496 0.9553 0.9214 0.8933 0.8634 0.8465 0.8127 10.96%
Adjusted Per Share Value based on latest NOSH - 227,449
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 5.60 4.31 3.01 1.36 5.21 4.01 2.76 60.47%
EPS 0.83 0.69 0.45 0.20 0.57 0.47 0.29 101.97%
DPS 0.44 0.35 0.22 0.09 0.16 0.13 0.08 212.55%
NAPS 0.0433 0.0435 0.042 0.0408 0.0397 0.0391 0.0377 9.70%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 1.37 1.25 0.86 0.56 0.67 0.57 0.55 -
P/RPS 1.11 1.32 1.30 1.88 0.59 0.66 0.93 12.55%
P/EPS 7.55 8.26 8.74 12.64 5.41 5.64 8.94 -10.68%
EY 13.24 12.11 11.44 7.91 18.49 17.74 11.18 11.96%
DY 7.12 6.20 5.52 3.57 5.22 4.82 3.18 71.39%
P/NAPS 1.44 1.31 0.93 0.63 0.78 0.67 0.68 65.13%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/04/11 18/01/11 18/10/10 28/07/10 29/04/10 26/01/10 27/10/09 -
Price 1.30 1.50 1.36 0.72 0.63 0.68 0.63 -
P/RPS 1.06 1.59 2.06 2.42 0.56 0.78 1.06 0.00%
P/EPS 7.17 9.91 13.82 16.25 5.09 6.73 10.24 -21.19%
EY 13.95 10.09 7.24 6.15 19.66 14.87 9.76 26.96%
DY 7.50 5.17 3.49 2.78 5.56 4.04 2.78 94.14%
P/NAPS 1.37 1.57 1.48 0.81 0.73 0.80 0.78 45.72%

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