[DXN] QoQ Quarter Result on 31-Aug-2008 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-Aug-2008 [#2]
Profit Trend
QoQ- 52.4%
YoY- 3.63%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 64,782 60,871 70,768 71,978 73,105 67,183 55,107 11.37%
PBT 6,569 8,788 4,079 8,666 6,068 8,227 6,966 -3.83%
Tax -1,557 -2,432 573 -2,442 -1,984 -4,724 -2,355 -24.08%
NP 5,012 6,356 4,652 6,224 4,084 3,503 4,611 5.71%
-
NP to SH 5,012 6,356 4,652 6,224 4,084 3,505 4,614 5.66%
-
Tax Rate 23.70% 27.67% -14.05% 28.18% 32.70% 57.42% 33.81% -
Total Cost 59,770 54,515 66,116 65,754 69,021 63,680 50,496 11.88%
-
Net Worth 182,079 178,410 171,123 168,840 161,843 159,757 157,085 10.33%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div 1,740 2,910 - - - - - -
Div Payout % 34.72% 45.79% - - - - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 182,079 178,410 171,123 168,840 161,843 159,757 157,085 10.33%
NOSH 232,037 232,820 232,600 233,108 233,371 233,666 233,030 -0.28%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 7.74% 10.44% 6.57% 8.65% 5.59% 5.21% 8.37% -
ROE 2.75% 3.56% 2.72% 3.69% 2.52% 2.19% 2.94% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 27.92 26.15 30.42 30.88 31.33 28.75 23.65 11.68%
EPS 2.16 2.73 2.00 2.67 1.75 1.50 1.98 5.96%
DPS 0.75 1.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7847 0.7663 0.7357 0.7243 0.6935 0.6837 0.6741 10.64%
Adjusted Per Share Value based on latest NOSH - 233,108
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 1.30 1.22 1.42 1.44 1.47 1.35 1.11 11.09%
EPS 0.10 0.13 0.09 0.12 0.08 0.07 0.09 7.26%
DPS 0.03 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.0358 0.0343 0.0339 0.0325 0.032 0.0315 10.31%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.40 0.31 0.35 0.38 0.44 0.44 0.52 -
P/RPS 1.43 1.19 1.15 1.23 1.40 1.53 2.20 -24.94%
P/EPS 18.52 11.36 17.50 14.23 25.14 29.33 26.26 -20.75%
EY 5.40 8.81 5.71 7.03 3.98 3.41 3.81 26.14%
DY 1.87 4.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.40 0.48 0.52 0.63 0.64 0.77 -23.99%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 30/07/09 29/04/09 22/01/09 29/10/08 24/07/08 29/04/08 29/01/08 -
Price 0.40 0.32 0.28 0.28 0.36 0.52 0.50 -
P/RPS 1.43 1.22 0.92 0.91 1.15 1.81 2.11 -22.82%
P/EPS 18.52 11.72 14.00 10.49 20.57 34.67 25.25 -18.65%
EY 5.40 8.53 7.14 9.54 4.86 2.88 3.96 22.94%
DY 1.87 3.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.38 0.39 0.52 0.76 0.74 -21.95%

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