[DXN] YoY TTM Result on 31-May-2008 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
24-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-May-2008 [#1]
Profit Trend
QoQ- -5.76%
YoY- -24.46%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Revenue 279,637 262,957 268,399 251,180 202,206 182,823 180,867 7.52%
PBT 54,824 42,680 28,102 28,779 28,492 25,226 29,346 10.97%
Tax -14,019 -9,179 -5,858 -10,579 -4,388 -6,606 -5,971 15.27%
NP 40,805 33,501 22,244 18,200 24,104 18,620 23,375 9.72%
-
NP to SH 40,245 33,474 22,244 18,207 24,103 18,620 23,375 9.47%
-
Tax Rate 25.57% 21.51% 20.85% 36.76% 15.40% 26.19% 20.35% -
Total Cost 238,832 229,456 246,155 232,980 178,102 164,203 157,492 7.18%
-
Net Worth 220,142 203,180 182,079 161,843 145,401 128,730 118,504 10.86%
Dividend
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Div 22,684 10,835 4,650 - 5,896 5,956 48 178.96%
Div Payout % 56.37% 32.37% 20.91% - 24.47% 31.99% 0.21% -
Equity
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Net Worth 220,142 203,180 182,079 161,843 145,401 128,730 118,504 10.86%
NOSH 226,228 227,449 232,037 233,371 229,955 237,948 241,059 -1.05%
Ratio Analysis
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
NP Margin 14.59% 12.74% 8.29% 7.25% 11.92% 10.18% 12.92% -
ROE 18.28% 16.48% 12.22% 11.25% 16.58% 14.46% 19.72% -
Per Share
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 123.61 115.61 115.67 107.63 87.93 76.83 75.03 8.67%
EPS 17.79 14.72 9.59 7.80 10.48 7.83 9.70 10.63%
DPS 10.00 4.75 2.00 0.00 2.56 2.50 0.02 181.59%
NAPS 0.9731 0.8933 0.7847 0.6935 0.6323 0.541 0.4916 12.04%
Adjusted Per Share Value based on latest NOSH - 233,371
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 5.61 5.27 5.38 5.04 4.06 3.67 3.63 7.52%
EPS 0.81 0.67 0.45 0.37 0.48 0.37 0.47 9.49%
DPS 0.46 0.22 0.09 0.00 0.12 0.12 0.00 -
NAPS 0.0442 0.0408 0.0365 0.0325 0.0292 0.0258 0.0238 10.86%
Price Multiplier on Financial Quarter End Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 -
Price 1.28 0.56 0.40 0.44 0.53 0.60 0.69 -
P/RPS 1.04 0.48 0.35 0.41 0.60 0.78 0.92 2.06%
P/EPS 7.20 3.81 4.17 5.64 5.06 7.67 7.12 0.18%
EY 13.90 26.28 23.97 17.73 19.78 13.04 14.05 -0.17%
DY 7.81 8.48 5.00 0.00 4.84 4.17 0.03 152.58%
P/NAPS 1.32 0.63 0.51 0.63 0.84 1.11 1.40 -0.97%
Price Multiplier on Announcement Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 25/07/11 28/07/10 30/07/09 24/07/08 26/07/07 20/07/06 20/07/05 -
Price 1.46 0.72 0.40 0.36 0.72 0.57 0.69 -
P/RPS 1.18 0.62 0.35 0.33 0.82 0.74 0.92 4.23%
P/EPS 8.21 4.89 4.17 4.61 6.87 7.28 7.12 2.40%
EY 12.18 20.44 23.97 21.67 14.56 13.73 14.05 -2.35%
DY 6.85 6.60 5.00 0.00 3.56 4.39 0.03 147.12%
P/NAPS 1.50 0.81 0.51 0.52 1.14 1.05 1.40 1.15%

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