[DXN] YoY Quarter Result on 30-Nov-2008 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
30-Nov-2008 [#3]
Profit Trend
QoQ- -25.26%
YoY- 0.82%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 439,219 64,580 62,339 70,768 55,107 51,792 43,676 14.53%
PBT 109,417 15,233 12,072 4,079 6,966 6,763 5,653 19.02%
Tax -38,215 -3,039 -3,011 573 -2,355 -2,236 -1,234 22.36%
NP 71,202 12,194 9,061 4,652 4,611 4,527 4,419 17.75%
-
NP to SH 67,279 12,039 9,061 4,652 4,614 4,527 4,419 17.35%
-
Tax Rate 34.93% 19.95% 24.94% -14.05% 33.81% 33.06% 21.83% -
Total Cost 368,017 52,386 53,278 66,116 50,496 47,265 39,257 14.06%
-
Net Worth 0 216,997 193,202 171,123 157,085 137,859 124,257 -
Dividend
30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div - 6,814 2,282 - - 2,978 2,985 -
Div Payout % - 56.60% 25.19% - - 65.79% 67.57% -
Equity
30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 0 216,997 193,202 171,123 157,085 137,859 124,257 -
NOSH 4,840,215 227,150 228,236 232,600 233,030 238,263 238,864 19.34%
Ratio Analysis
30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 16.21% 18.88% 14.54% 6.57% 8.37% 8.74% 10.12% -
ROE 0.00% 5.55% 4.69% 2.72% 2.94% 3.28% 3.56% -
Per Share
30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 9.07 28.43 27.31 30.42 23.65 21.74 18.28 -4.03%
EPS 1.39 5.30 3.97 2.00 1.98 1.90 1.85 -1.66%
DPS 0.00 3.00 1.00 0.00 0.00 1.25 1.25 -
NAPS 0.00 0.9553 0.8465 0.7357 0.6741 0.5786 0.5202 -
Adjusted Per Share Value based on latest NOSH - 232,600
30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 8.81 1.30 1.25 1.42 1.11 1.04 0.88 14.50%
EPS 1.35 0.24 0.18 0.09 0.09 0.09 0.09 17.25%
DPS 0.00 0.14 0.05 0.00 0.00 0.06 0.06 -
NAPS 0.00 0.0435 0.0388 0.0343 0.0315 0.0277 0.0249 -
Price Multiplier on Financial Quarter End Date
30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 27/12/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 1.72 1.25 0.57 0.35 0.52 0.56 0.59 -
P/RPS 18.95 4.40 2.09 1.15 2.20 2.58 3.23 10.96%
P/EPS 123.74 23.58 14.36 17.50 26.26 29.47 31.89 8.29%
EY 0.81 4.24 6.96 5.71 3.81 3.39 3.14 -7.65%
DY 0.00 2.40 1.75 0.00 0.00 2.23 2.12 -
P/NAPS 0.00 1.31 0.67 0.48 0.77 0.97 1.13 -
Price Multiplier on Announcement Date
30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date - 18/01/11 26/01/10 22/01/09 29/01/08 22/01/07 25/01/06 -
Price 0.00 1.50 0.68 0.28 0.50 0.65 0.65 -
P/RPS 0.00 5.28 2.49 0.92 2.11 2.99 3.55 -
P/EPS 0.00 28.30 17.13 14.00 25.25 34.21 35.14 -
EY 0.00 3.53 5.84 7.14 3.96 2.92 2.85 -
DY 0.00 2.00 1.47 0.00 0.00 1.92 1.92 -
P/NAPS 0.00 1.57 0.80 0.38 0.74 1.12 1.25 -

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