[DXN] YoY TTM Result on 29-Feb-2008 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
29-Feb-2008 [#4]
Profit Trend
QoQ- -21.6%
YoY- -17.95%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Revenue 279,342 259,939 276,722 230,253 199,663 182,214 172,964 8.31%
PBT 54,263 36,726 27,601 29,704 28,215 27,435 27,909 11.71%
Tax -12,668 -8,316 -6,285 -10,392 -4,667 -6,175 -5,873 13.66%
NP 41,595 28,410 21,316 19,312 23,548 21,260 22,036 11.16%
-
NP to SH 41,204 28,410 21,316 19,320 23,546 21,260 22,036 10.98%
-
Tax Rate 23.35% 22.64% 22.77% 34.99% 16.54% 22.51% 21.04% -
Total Cost 237,747 231,529 255,406 210,941 176,115 160,954 150,928 7.86%
-
Net Worth 215,242 195,883 178,410 159,757 140,515 126,024 109,703 11.88%
Dividend
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Div 22,143 8,026 2,910 - 5,896 5,956 4,800 29.00%
Div Payout % 53.74% 28.25% 13.65% - 25.04% 28.02% 21.79% -
Equity
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Net Worth 215,242 195,883 178,410 159,757 140,515 126,024 109,703 11.88%
NOSH 226,666 226,769 232,820 233,666 233,492 237,692 240,104 -0.95%
Ratio Analysis
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
NP Margin 14.89% 10.93% 7.70% 8.39% 11.79% 11.67% 12.74% -
ROE 19.14% 14.50% 11.95% 12.09% 16.76% 16.87% 20.09% -
Per Share
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 123.24 114.63 118.86 98.54 85.51 76.66 72.04 9.35%
EPS 18.18 12.53 9.16 8.27 10.08 8.94 9.18 12.05%
DPS 9.75 3.54 1.25 0.00 2.53 2.50 2.00 30.19%
NAPS 0.9496 0.8638 0.7663 0.6837 0.6018 0.5302 0.4569 12.96%
Adjusted Per Share Value based on latest NOSH - 233,666
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 5.60 5.21 5.55 4.62 4.01 3.66 3.47 8.29%
EPS 0.83 0.57 0.43 0.39 0.47 0.43 0.44 11.15%
DPS 0.44 0.16 0.06 0.00 0.12 0.12 0.10 27.99%
NAPS 0.0432 0.0393 0.0358 0.032 0.0282 0.0253 0.022 11.89%
Price Multiplier on Financial Quarter End Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 -
Price 1.37 0.67 0.31 0.44 0.62 0.64 0.87 -
P/RPS 1.11 0.58 0.26 0.45 0.73 0.83 1.21 -1.42%
P/EPS 7.54 5.35 3.39 5.32 6.15 7.16 9.48 -3.74%
EY 13.27 18.70 29.53 18.79 16.26 13.98 10.55 3.89%
DY 7.12 5.28 4.03 0.00 4.07 3.91 2.30 20.71%
P/NAPS 1.44 0.78 0.40 0.64 1.03 1.21 1.90 -4.51%
Price Multiplier on Announcement Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 28/04/11 29/04/10 29/04/09 29/04/08 25/04/07 24/04/06 12/05/05 -
Price 1.30 0.63 0.32 0.52 0.61 0.60 0.78 -
P/RPS 1.05 0.55 0.27 0.53 0.71 0.78 1.08 -0.46%
P/EPS 7.15 5.03 3.50 6.29 6.05 6.71 8.50 -2.84%
EY 13.98 19.89 28.61 15.90 16.53 14.91 11.77 2.90%
DY 7.50 5.62 3.91 0.00 4.14 4.17 2.56 19.61%
P/NAPS 1.37 0.73 0.42 0.76 1.01 1.13 1.71 -3.62%

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