[DXN] YoY Cumulative Quarter Result on 31-Aug-2009 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
27-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-Aug-2009 [#2]
Profit Trend
QoQ- 183.8%
YoY- 37.99%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 756,598 132,053 150,258 137,463 145,083 107,963 97,764 13.63%
PBT 233,676 28,118 27,834 17,342 14,734 14,511 14,536 18.94%
Tax -73,410 -6,977 -5,288 -3,118 -4,426 -3,313 -4,343 19.31%
NP 160,266 21,141 22,546 14,224 10,308 11,198 10,193 18.77%
-
NP to SH 152,950 20,721 22,365 14,224 10,308 11,203 10,193 18.43%
-
Tax Rate 31.42% 24.81% 19.00% 17.98% 30.04% 22.83% 29.88% -
Total Cost 596,332 110,912 127,712 123,239 134,775 96,765 87,571 12.72%
-
Net Worth 0 225,129 209,421 187,964 168,534 151,344 131,938 -
Dividend
31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - 11,863 10,796 4,047 - - - -
Div Payout % - 57.25% 48.27% 28.46% - - - -
Equity
31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 0 225,129 209,421 187,964 168,534 151,344 131,938 -
NOSH 4,824,921 225,965 227,286 231,284 232,686 230,989 237,599 20.69%
Ratio Analysis
31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 21.18% 16.01% 15.00% 10.35% 7.10% 10.37% 10.43% -
ROE 0.00% 9.20% 10.68% 7.57% 6.12% 7.40% 7.73% -
Per Share
31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 15.68 58.44 66.11 59.43 62.35 46.74 41.15 -5.84%
EPS 3.17 9.17 9.84 6.15 4.43 4.85 4.29 -1.87%
DPS 0.00 5.25 4.75 1.75 0.00 0.00 0.00 -
NAPS 0.00 0.9963 0.9214 0.8127 0.7243 0.6552 0.5553 -
Adjusted Per Share Value based on latest NOSH - 230,300
31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 15.18 2.65 3.01 2.76 2.91 2.17 1.96 13.63%
EPS 3.07 0.42 0.45 0.29 0.21 0.22 0.20 18.59%
DPS 0.00 0.24 0.22 0.08 0.00 0.00 0.00 -
NAPS 0.00 0.0452 0.042 0.0377 0.0338 0.0304 0.0265 -
Price Multiplier on Financial Quarter End Date
31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 27/12/11 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 -
Price 1.72 1.40 0.86 0.55 0.38 0.62 0.58 -
P/RPS 10.97 2.40 1.30 0.93 0.61 1.33 1.41 13.67%
P/EPS 54.26 15.27 8.74 8.94 8.58 12.78 13.52 9.06%
EY 1.84 6.55 11.44 11.18 11.66 7.82 7.40 -8.32%
DY 0.00 3.75 5.52 3.18 0.00 0.00 0.00 -
P/NAPS 0.00 1.41 0.93 0.68 0.52 0.95 1.04 -
Price Multiplier on Announcement Date
31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date - 18/10/11 18/10/10 27/10/09 29/10/08 29/10/07 20/10/06 -
Price 0.00 1.72 1.36 0.63 0.28 0.58 0.55 -
P/RPS 0.00 2.94 2.06 1.06 0.45 1.24 1.34 -
P/EPS 0.00 18.76 13.82 10.24 6.32 11.96 12.82 -
EY 0.00 5.33 7.24 9.76 15.82 8.36 7.80 -
DY 0.00 3.05 3.49 2.78 0.00 0.00 0.00 -
P/NAPS 0.00 1.73 1.48 0.78 0.39 0.89 0.99 -

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