[DXN] QoQ TTM Result on 31-Aug-2011 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
18-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-Aug-2011 [#2]
Profit Trend
QoQ- -1.7%
YoY- 8.23%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Revenue 1,159,909 831,794 535,910 261,137 279,637 279,342 274,975 13.02%
PBT 349,779 244,695 140,383 54,547 54,824 54,263 50,379 17.91%
Tax -113,889 -78,902 -48,591 -14,357 -14,019 -12,668 -10,514 22.45%
NP 235,890 165,793 91,792 40,190 40,805 41,595 39,865 16.32%
-
NP to SH 233,714 167,046 96,681 39,560 40,245 41,204 39,529 16.31%
-
Tax Rate 32.56% 32.25% 34.61% 26.32% 25.57% 23.35% 20.87% -
Total Cost 924,019 666,001 444,118 220,947 238,832 237,747 235,110 12.34%
-
Net Worth 0 0 803,686 224,486 220,142 215,242 216,997 -
Dividend
31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Div 16,656 21,746 26,280 23,197 22,684 22,143 19,311 -1.24%
Div Payout % 7.13% 13.02% 27.18% 58.64% 56.37% 53.74% 48.85% -
Equity
31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Net Worth 0 0 803,686 224,486 220,142 215,242 216,997 -
NOSH 4,827,069 4,822,812 238,482 225,320 226,228 226,666 227,150 29.68%
Ratio Analysis
31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
NP Margin 20.34% 19.93% 17.13% 15.39% 14.59% 14.89% 14.50% -
ROE 0.00% 0.00% 12.03% 17.62% 18.28% 19.14% 18.22% -
Per Share
31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 24.03 17.25 224.72 115.90 123.61 123.24 121.05 -12.84%
EPS 4.84 3.46 40.54 17.56 17.79 18.18 17.40 -10.31%
DPS 0.35 0.45 11.02 10.25 10.00 9.75 8.50 -23.75%
NAPS 0.00 0.00 3.37 0.9963 0.9731 0.9496 0.9553 -
Adjusted Per Share Value based on latest NOSH - 225,320
31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
RPS 23.27 16.69 10.75 5.24 5.61 5.60 5.52 13.01%
EPS 4.69 3.35 1.94 0.79 0.81 0.83 0.79 16.35%
DPS 0.33 0.44 0.53 0.47 0.46 0.44 0.39 -1.41%
NAPS 0.00 0.00 0.1612 0.045 0.0442 0.0432 0.0435 -
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date 27/12/11 27/12/11 27/12/11 29/08/11 31/05/11 28/02/11 30/11/10 -
Price 1.72 1.72 1.72 1.40 1.28 1.37 1.25 -
P/RPS 7.16 9.97 0.77 1.21 1.04 1.11 1.03 17.92%
P/EPS 35.52 49.66 4.24 7.97 7.20 7.54 7.18 14.56%
EY 2.81 2.01 23.57 12.54 13.90 13.27 13.92 -12.72%
DY 0.20 0.26 6.41 7.32 7.81 7.12 6.80 -25.90%
P/NAPS 0.00 0.00 0.51 1.41 1.32 1.44 1.31 -
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 CAGR
Date - - - 18/10/11 25/07/11 28/04/11 18/01/11 -
Price 0.00 0.00 0.00 1.72 1.46 1.30 1.50 -
P/RPS 0.00 0.00 0.00 1.48 1.18 1.05 1.24 -
P/EPS 0.00 0.00 0.00 9.80 8.21 7.15 8.62 -
EY 0.00 0.00 0.00 10.21 12.18 13.98 11.60 -
DY 0.00 0.00 0.00 5.96 6.85 7.50 5.67 -
P/NAPS 0.00 0.00 0.00 1.73 1.50 1.37 1.57 -

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