[DXN] YoY Cumulative Quarter Result on 30-Nov-2009 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- 63.7%
YoY- 55.65%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 1,332,579 1,195,817 214,838 199,802 215,851 163,070 149,555 13.72%
PBT 362,021 343,093 43,067 29,414 18,813 21,477 21,299 18.12%
Tax -120,063 -111,625 -8,327 -6,129 -3,853 -5,668 -6,579 18.61%
NP 241,958 231,468 34,740 23,285 14,960 15,809 14,720 17.88%
-
NP to SH 231,976 220,229 34,404 23,285 14,960 15,817 14,720 17.59%
-
Tax Rate 33.16% 32.53% 19.33% 20.84% 20.48% 26.39% 30.89% -
Total Cost 1,090,621 964,349 180,098 176,517 200,891 147,261 134,835 13.07%
-
Net Worth 1,295,967 0 217,081 194,962 171,167 156,108 137,592 14.09%
Dividend
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 129,596 - 17,611 6,333 - - 2,972 24.84%
Div Payout % 55.87% - 51.19% 27.20% - - 20.19% -
Equity
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 1,295,967 0 217,081 194,962 171,167 156,108 137,592 14.09%
NOSH 4,985,000 4,829,583 227,239 230,316 232,659 231,581 237,802 19.58%
Ratio Analysis
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 18.16% 19.36% 16.17% 11.65% 6.93% 9.69% 9.84% -
ROE 17.90% 0.00% 15.85% 11.94% 8.74% 10.13% 10.70% -
Per Share
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 26.73 24.76 94.54 86.75 92.78 70.42 62.89 -4.90%
EPS 4.69 4.56 15.14 10.11 6.43 6.83 6.19 -1.61%
DPS 2.60 0.00 7.75 2.75 0.00 0.00 1.25 4.39%
NAPS 0.26 0.00 0.9553 0.8465 0.7357 0.6741 0.5786 -4.59%
Adjusted Per Share Value based on latest NOSH - 228,236
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 26.73 23.99 4.31 4.01 4.33 3.27 3.00 13.72%
EPS 4.65 4.42 0.69 0.47 0.30 0.32 0.30 17.48%
DPS 2.60 0.00 0.35 0.13 0.00 0.00 0.06 24.80%
NAPS 0.26 0.00 0.0435 0.0391 0.0343 0.0313 0.0276 14.09%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/23 27/12/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.65 1.72 1.25 0.57 0.35 0.52 0.56 -
P/RPS 2.43 6.95 1.32 0.66 0.38 0.74 0.89 6.08%
P/EPS 13.97 37.72 8.26 5.64 5.44 7.61 9.05 2.58%
EY 7.16 2.65 12.11 17.74 18.37 13.13 11.05 -2.51%
DY 4.00 0.00 6.20 4.82 0.00 0.00 2.23 3.49%
P/NAPS 2.50 0.00 1.31 0.67 0.48 0.77 0.97 5.72%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 24/01/24 - 18/01/11 26/01/10 22/01/09 29/01/08 22/01/07 -
Price 0.665 0.00 1.50 0.68 0.28 0.50 0.65 -
P/RPS 2.49 0.00 1.59 0.78 0.30 0.71 1.03 5.32%
P/EPS 14.29 0.00 9.91 6.73 4.35 7.32 10.50 1.82%
EY 7.00 0.00 10.09 14.87 22.96 13.66 9.52 -1.79%
DY 3.91 0.00 5.17 4.04 0.00 0.00 1.92 4.26%
P/NAPS 2.56 0.00 1.57 0.80 0.38 0.74 1.12 4.97%

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