[DXN] QoQ Quarter Result on 30-Nov-2010 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
18-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
30-Nov-2010 [#3]
Profit Trend
QoQ- -2.03%
YoY- 32.87%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 63,958 68,095 64,504 64,580 82,458 67,800 60,137 4.18%
PBT 15,034 13,084 11,196 15,233 15,311 12,523 7,312 61.48%
Tax -3,206 -3,771 -4,341 -3,039 -2,868 -2,420 -2,187 28.95%
NP 11,828 9,313 6,855 12,194 12,443 10,103 5,125 74.37%
-
NP to SH 11,604 9,117 6,800 12,039 12,289 10,076 5,125 72.17%
-
Tax Rate 21.32% 28.82% 38.77% 19.95% 18.73% 19.32% 29.91% -
Total Cost 52,130 58,782 57,649 52,386 70,015 57,697 55,012 -3.51%
-
Net Worth 224,486 220,142 215,242 216,997 209,299 203,180 195,883 9.48%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div 6,759 5,090 4,533 6,814 6,246 4,548 1,700 150.34%
Div Payout % 58.25% 55.83% 66.67% 56.60% 50.83% 45.15% 33.19% -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 224,486 220,142 215,242 216,997 209,299 203,180 195,883 9.48%
NOSH 225,320 226,228 226,666 227,150 227,153 227,449 226,769 -0.42%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 18.49% 13.68% 10.63% 18.88% 15.09% 14.90% 8.52% -
ROE 5.17% 4.14% 3.16% 5.55% 5.87% 4.96% 2.62% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 28.39 30.10 28.46 28.43 36.30 29.81 26.52 4.63%
EPS 5.15 4.03 3.00 5.30 5.41 4.43 2.26 72.90%
DPS 3.00 2.25 2.00 3.00 2.75 2.00 0.75 151.34%
NAPS 0.9963 0.9731 0.9496 0.9553 0.9214 0.8933 0.8638 9.95%
Adjusted Per Share Value based on latest NOSH - 227,150
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 1.28 1.37 1.29 1.30 1.65 1.36 1.21 3.80%
EPS 0.23 0.18 0.14 0.24 0.25 0.20 0.10 73.97%
DPS 0.14 0.10 0.09 0.14 0.13 0.09 0.03 178.47%
NAPS 0.045 0.0442 0.0432 0.0435 0.042 0.0408 0.0393 9.42%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 1.40 1.28 1.37 1.25 0.86 0.56 0.67 -
P/RPS 4.93 4.25 4.81 4.40 2.37 1.88 2.53 55.81%
P/EPS 27.18 31.76 45.67 23.58 15.90 12.64 29.65 -5.61%
EY 3.68 3.15 2.19 4.24 6.29 7.91 3.37 6.02%
DY 2.14 1.76 1.46 2.40 3.20 3.57 1.12 53.79%
P/NAPS 1.41 1.32 1.44 1.31 0.93 0.63 0.78 48.23%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 18/10/11 25/07/11 28/04/11 18/01/11 18/10/10 28/07/10 29/04/10 -
Price 1.72 1.46 1.30 1.50 1.36 0.72 0.63 -
P/RPS 6.06 4.85 4.57 5.28 3.75 2.42 2.38 86.14%
P/EPS 33.40 36.23 43.33 28.30 25.14 16.25 27.88 12.76%
EY 2.99 2.76 2.31 3.53 3.98 6.15 3.59 -11.44%
DY 1.74 1.54 1.54 2.00 2.02 2.78 1.19 28.73%
P/NAPS 1.73 1.50 1.37 1.57 1.48 0.81 0.73 77.47%

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