[DXN] QoQ Quarter Result on 28-Feb-2010 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
28-Feb-2010 [#4]
Profit Trend
QoQ- -43.44%
YoY- -19.37%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 64,580 82,458 67,800 60,137 62,339 72,681 64,782 -0.20%
PBT 15,233 15,311 12,523 7,312 12,072 10,773 6,569 75.10%
Tax -3,039 -2,868 -2,420 -2,187 -3,011 -1,561 -1,557 56.11%
NP 12,194 12,443 10,103 5,125 9,061 9,212 5,012 80.79%
-
NP to SH 12,039 12,289 10,076 5,125 9,061 9,212 5,012 79.26%
-
Tax Rate 19.95% 18.73% 19.32% 29.91% 24.94% 14.49% 23.70% -
Total Cost 52,386 70,015 57,697 55,012 53,278 63,469 59,770 -8.40%
-
Net Worth 216,997 209,299 203,180 195,883 193,202 187,164 182,079 12.39%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 6,814 6,246 4,548 1,700 2,282 2,303 1,740 148.24%
Div Payout % 56.60% 50.83% 45.15% 33.19% 25.19% 25.00% 34.72% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 216,997 209,299 203,180 195,883 193,202 187,164 182,079 12.39%
NOSH 227,150 227,153 227,449 226,769 228,236 230,300 232,037 -1.40%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 18.88% 15.09% 14.90% 8.52% 14.54% 12.67% 7.74% -
ROE 5.55% 5.87% 4.96% 2.62% 4.69% 4.92% 2.75% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 28.43 36.30 29.81 26.52 27.31 31.56 27.92 1.21%
EPS 5.30 5.41 4.43 2.26 3.97 4.00 2.16 81.82%
DPS 3.00 2.75 2.00 0.75 1.00 1.00 0.75 151.77%
NAPS 0.9553 0.9214 0.8933 0.8638 0.8465 0.8127 0.7847 14.00%
Adjusted Per Share Value based on latest NOSH - 226,769
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 1.30 1.65 1.36 1.21 1.25 1.46 1.30 0.00%
EPS 0.24 0.25 0.20 0.10 0.18 0.18 0.10 79.16%
DPS 0.14 0.13 0.09 0.03 0.05 0.05 0.03 178.99%
NAPS 0.0435 0.042 0.0408 0.0393 0.0388 0.0375 0.0365 12.39%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 1.25 0.86 0.56 0.67 0.57 0.55 0.40 -
P/RPS 4.40 2.37 1.88 2.53 2.09 1.74 1.43 111.40%
P/EPS 23.58 15.90 12.64 29.65 14.36 13.75 18.52 17.45%
EY 4.24 6.29 7.91 3.37 6.96 7.27 5.40 -14.87%
DY 2.40 3.20 3.57 1.12 1.75 1.82 1.87 18.08%
P/NAPS 1.31 0.93 0.63 0.78 0.67 0.68 0.51 87.44%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 18/01/11 18/10/10 28/07/10 29/04/10 26/01/10 27/10/09 30/07/09 -
Price 1.50 1.36 0.72 0.63 0.68 0.63 0.40 -
P/RPS 5.28 3.75 2.42 2.38 2.49 2.00 1.43 138.70%
P/EPS 28.30 25.14 16.25 27.88 17.13 15.75 18.52 32.63%
EY 3.53 3.98 6.15 3.59 5.84 6.35 5.40 -24.65%
DY 2.00 2.02 2.78 1.19 1.47 1.59 1.87 4.57%
P/NAPS 1.57 1.48 0.81 0.73 0.80 0.78 0.51 111.47%

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