[DXN] YoY Annual (Unaudited) Result on 28-Feb-2009 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
28-Feb-2009 [#4]
Profit Trend
YoY- 4.55%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annual (Unaudited) Result
28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 1,242,856 279,342 259,917 276,730 225,152 199,459 180,615 12.80%
PBT 362,918 54,263 37,000 27,218 28,671 28,185 27,449 17.49%
Tax -117,474 -12,668 -8,576 -6,884 -9,222 -4,234 -6,370 19.96%
NP 245,444 41,595 28,424 20,334 19,449 23,951 21,079 16.56%
-
NP to SH 242,922 41,204 28,424 20,334 19,449 23,951 21,079 16.49%
-
Tax Rate 32.37% 23.35% 23.18% 25.29% 32.16% 15.02% 23.21% -
Total Cost 997,412 237,747 231,493 256,396 205,703 175,508 159,536 12.12%
-
Net Worth 810,541 215,696 198,135 177,555 158,844 143,169 126,798 12.28%
Dividend
28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div 39,949 22,146 8,031 2,908 - 5,916 5,992 12.57%
Div Payout % 16.45% 53.75% 28.26% 14.31% - 24.70% 28.43% -
Equity
28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 810,541 215,696 198,135 177,555 158,844 143,169 126,798 12.28%
NOSH 240,516 227,144 229,483 232,707 231,956 236,643 239,695 0.02%
Ratio Analysis
28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 19.75% 14.89% 10.94% 7.35% 8.64% 12.01% 11.67% -
ROE 29.97% 19.10% 14.35% 11.45% 12.24% 16.73% 16.62% -
Per Share
28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 516.74 122.98 113.26 118.92 97.07 84.29 75.35 12.77%
EPS 101.00 18.14 12.38 8.74 8.39 10.12 8.80 16.46%
DPS 16.61 9.75 3.50 1.25 0.00 2.50 2.50 12.55%
NAPS 3.37 0.9496 0.8634 0.763 0.6848 0.605 0.529 12.26%
Adjusted Per Share Value based on latest NOSH - 232,820
28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 24.93 5.60 5.21 5.55 4.52 4.00 3.62 12.80%
EPS 4.87 0.83 0.57 0.41 0.39 0.48 0.42 16.53%
DPS 0.80 0.44 0.16 0.06 0.00 0.12 0.12 12.57%
NAPS 0.1626 0.0433 0.0397 0.0356 0.0319 0.0287 0.0254 12.29%
Price Multiplier on Financial Quarter End Date
28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 27/12/11 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 1.72 1.37 0.67 0.31 0.44 0.62 0.64 -
P/RPS 0.33 1.11 0.59 0.26 0.45 0.74 0.85 -5.73%
P/EPS 1.70 7.55 5.41 3.55 5.25 6.13 7.28 -8.68%
EY 58.72 13.24 18.49 28.19 19.06 16.32 13.74 9.49%
DY 9.66 7.12 5.22 4.03 0.00 4.03 3.91 5.81%
P/NAPS 0.51 1.44 0.78 0.41 0.64 1.02 1.21 -5.25%
Price Multiplier on Announcement Date
28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date - 28/04/11 29/04/10 29/04/09 29/04/08 25/04/07 24/04/06 -
Price 0.00 1.30 0.63 0.32 0.52 0.61 0.60 -
P/RPS 0.00 1.06 0.56 0.27 0.54 0.72 0.80 -
P/EPS 0.00 7.17 5.09 3.66 6.20 6.03 6.82 -
EY 0.00 13.95 19.66 27.31 16.12 16.59 14.66 -
DY 0.00 7.50 5.56 3.91 0.00 4.10 4.17 -
P/NAPS 0.00 1.37 0.73 0.42 0.76 1.01 1.13 -

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