[DXN] QoQ Quarter Result on 28-Feb-2009 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
28-Feb-2009 [#4]
Profit Trend
QoQ- 36.63%
YoY- 81.34%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 62,339 72,681 64,782 60,871 70,768 71,978 73,105 -10.06%
PBT 12,072 10,773 6,569 8,788 4,079 8,666 6,068 58.11%
Tax -3,011 -1,561 -1,557 -2,432 573 -2,442 -1,984 32.02%
NP 9,061 9,212 5,012 6,356 4,652 6,224 4,084 70.02%
-
NP to SH 9,061 9,212 5,012 6,356 4,652 6,224 4,084 70.02%
-
Tax Rate 24.94% 14.49% 23.70% 27.67% -14.05% 28.18% 32.70% -
Total Cost 53,278 63,469 59,770 54,515 66,116 65,754 69,021 -15.83%
-
Net Worth 193,202 187,164 182,079 178,410 171,123 168,840 161,843 12.52%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div 2,282 2,303 1,740 2,910 - - - -
Div Payout % 25.19% 25.00% 34.72% 45.79% - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 193,202 187,164 182,079 178,410 171,123 168,840 161,843 12.52%
NOSH 228,236 230,300 232,037 232,820 232,600 233,108 233,371 -1.47%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 14.54% 12.67% 7.74% 10.44% 6.57% 8.65% 5.59% -
ROE 4.69% 4.92% 2.75% 3.56% 2.72% 3.69% 2.52% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 27.31 31.56 27.92 26.15 30.42 30.88 31.33 -8.74%
EPS 3.97 4.00 2.16 2.73 2.00 2.67 1.75 72.56%
DPS 1.00 1.00 0.75 1.25 0.00 0.00 0.00 -
NAPS 0.8465 0.8127 0.7847 0.7663 0.7357 0.7243 0.6935 14.20%
Adjusted Per Share Value based on latest NOSH - 232,820
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 1.25 1.46 1.30 1.22 1.42 1.44 1.47 -10.23%
EPS 0.18 0.18 0.10 0.13 0.09 0.12 0.08 71.62%
DPS 0.05 0.05 0.03 0.06 0.00 0.00 0.00 -
NAPS 0.0388 0.0375 0.0365 0.0358 0.0343 0.0339 0.0325 12.52%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.57 0.55 0.40 0.31 0.35 0.38 0.44 -
P/RPS 2.09 1.74 1.43 1.19 1.15 1.23 1.40 30.58%
P/EPS 14.36 13.75 18.52 11.36 17.50 14.23 25.14 -31.13%
EY 6.96 7.27 5.40 8.81 5.71 7.03 3.98 45.10%
DY 1.75 1.82 1.87 4.03 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.51 0.40 0.48 0.52 0.63 4.18%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 26/01/10 27/10/09 30/07/09 29/04/09 22/01/09 29/10/08 24/07/08 -
Price 0.68 0.63 0.40 0.32 0.28 0.28 0.36 -
P/RPS 2.49 2.00 1.43 1.22 0.92 0.91 1.15 67.28%
P/EPS 17.13 15.75 18.52 11.72 14.00 10.49 20.57 -11.47%
EY 5.84 6.35 5.40 8.53 7.14 9.54 4.86 13.01%
DY 1.47 1.59 1.87 3.91 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.51 0.42 0.38 0.39 0.52 33.23%

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