[DXN] QoQ TTM Result on 31-May-2009 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-May-2009 [#1]
Profit Trend
QoQ- 4.35%
YoY- 22.17%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 259,939 260,673 269,102 268,399 276,722 283,034 267,373 -1.86%
PBT 36,726 38,202 30,209 28,102 27,601 27,040 29,927 14.66%
Tax -8,316 -8,561 -4,977 -5,858 -6,285 -8,577 -11,505 -19.50%
NP 28,410 29,641 25,232 22,244 21,316 18,463 18,422 33.58%
-
NP to SH 28,410 29,641 25,232 22,244 21,316 18,463 18,425 33.57%
-
Tax Rate 22.64% 22.41% 16.48% 20.85% 22.77% 31.72% 38.44% -
Total Cost 231,529 231,032 243,870 246,155 255,406 264,571 248,951 -4.73%
-
Net Worth 195,883 193,202 187,164 182,079 178,410 171,123 168,840 10.44%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 8,026 9,235 6,953 4,650 2,910 - - -
Div Payout % 28.25% 31.16% 27.56% 20.91% 13.65% - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 195,883 193,202 187,164 182,079 178,410 171,123 168,840 10.44%
NOSH 226,769 228,236 230,300 232,037 232,820 232,600 233,108 -1.82%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 10.93% 11.37% 9.38% 8.29% 7.70% 6.52% 6.89% -
ROE 14.50% 15.34% 13.48% 12.22% 11.95% 10.79% 10.91% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 114.63 114.21 116.85 115.67 118.86 121.68 114.70 -0.04%
EPS 12.53 12.99 10.96 9.59 9.16 7.94 7.90 36.11%
DPS 3.54 4.05 3.00 2.00 1.25 0.00 0.00 -
NAPS 0.8638 0.8465 0.8127 0.7847 0.7663 0.7357 0.7243 12.49%
Adjusted Per Share Value based on latest NOSH - 232,037
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 5.21 5.23 5.40 5.38 5.55 5.68 5.36 -1.87%
EPS 0.57 0.59 0.51 0.45 0.43 0.37 0.37 33.49%
DPS 0.16 0.19 0.14 0.09 0.06 0.00 0.00 -
NAPS 0.0393 0.0388 0.0375 0.0365 0.0358 0.0343 0.0339 10.38%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.67 0.57 0.55 0.40 0.31 0.35 0.38 -
P/RPS 0.58 0.50 0.47 0.35 0.26 0.29 0.33 45.78%
P/EPS 5.35 4.39 5.02 4.17 3.39 4.41 4.81 7.37%
EY 18.70 22.78 19.92 23.97 29.53 22.68 20.80 -6.86%
DY 5.28 7.10 5.45 5.00 4.03 0.00 0.00 -
P/NAPS 0.78 0.67 0.68 0.51 0.40 0.48 0.52 31.13%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 29/04/10 26/01/10 27/10/09 30/07/09 29/04/09 22/01/09 29/10/08 -
Price 0.63 0.68 0.63 0.40 0.32 0.28 0.28 -
P/RPS 0.55 0.60 0.54 0.35 0.27 0.23 0.24 74.08%
P/EPS 5.03 5.24 5.75 4.17 3.50 3.53 3.54 26.47%
EY 19.89 19.10 17.39 23.97 28.61 28.35 28.23 -20.87%
DY 5.62 5.95 4.76 5.00 3.91 0.00 0.00 -
P/NAPS 0.73 0.80 0.78 0.51 0.42 0.38 0.39 52.05%

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