[DXN] QoQ Annualized Quarter Result on 28-Feb-2011 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
28-Feb-2011 [#4]
Profit Trend
QoQ- -10.18%
YoY- 44.96%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 1,242,856 264,106 272,380 279,342 286,450 300,516 271,200 13.82%
PBT 362,918 56,236 52,336 54,263 57,422 55,668 50,092 18.34%
Tax -117,474 -13,954 -15,084 -12,668 -11,102 -10,576 -9,680 23.65%
NP 245,444 42,282 37,252 41,595 46,320 45,092 40,412 16.58%
-
NP to SH 242,922 41,442 36,468 41,204 45,872 44,730 40,304 16.50%
-
Tax Rate 32.37% 24.81% 28.82% 23.35% 19.33% 19.00% 19.32% -
Total Cost 997,412 221,824 235,128 237,747 240,130 255,424 230,788 13.25%
-
Net Worth 810,541 225,129 220,142 215,696 217,081 209,421 203,180 12.48%
Dividend
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div 39,949 23,726 20,360 22,146 23,481 21,592 18,195 6.91%
Div Payout % 16.45% 57.25% 55.83% 53.75% 51.19% 48.27% 45.15% -
Equity
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 810,541 225,129 220,142 215,696 217,081 209,421 203,180 12.48%
NOSH 240,516 225,965 226,228 227,144 227,239 227,286 227,449 0.47%
Ratio Analysis
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 19.75% 16.01% 13.68% 14.89% 16.17% 15.00% 14.90% -
ROE 29.97% 18.41% 16.57% 19.10% 21.13% 21.36% 19.84% -
Per Share
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 516.74 116.88 120.40 122.98 126.06 132.22 119.24 13.28%
EPS 101.00 18.34 16.12 18.14 20.19 19.68 17.72 15.95%
DPS 16.61 10.50 9.00 9.75 10.33 9.50 8.00 6.41%
NAPS 3.37 0.9963 0.9731 0.9496 0.9553 0.9214 0.8933 11.95%
Adjusted Per Share Value based on latest NOSH - 226,666
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 24.93 5.30 5.46 5.60 5.75 6.03 5.44 13.82%
EPS 4.87 0.83 0.73 0.83 0.92 0.90 0.81 16.48%
DPS 0.80 0.48 0.41 0.44 0.47 0.43 0.37 6.77%
NAPS 0.1626 0.0452 0.0442 0.0433 0.0435 0.042 0.0408 12.48%
Price Multiplier on Financial Quarter End Date
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 27/12/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 1.72 1.40 1.28 1.37 1.25 0.86 0.56 -
P/RPS 0.33 1.20 1.06 1.11 0.99 0.65 0.47 -2.96%
P/EPS 1.70 7.63 7.94 7.55 6.19 4.37 3.16 -5.13%
EY 58.72 13.10 12.59 13.24 16.15 22.88 31.64 5.40%
DY 9.66 7.50 7.03 7.12 8.27 11.05 14.29 -3.27%
P/NAPS 0.51 1.41 1.32 1.44 1.31 0.93 0.63 -1.78%
Price Multiplier on Announcement Date
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date - 18/10/11 25/07/11 28/04/11 18/01/11 18/10/10 28/07/10 -
Price 0.00 1.72 1.46 1.30 1.50 1.36 0.72 -
P/RPS 0.00 1.47 1.21 1.06 1.19 1.03 0.60 -
P/EPS 0.00 9.38 9.06 7.17 7.43 6.91 4.06 -
EY 0.00 10.66 11.04 13.95 13.46 14.47 24.61 -
DY 0.00 6.10 6.16 7.50 6.89 6.99 11.11 -
P/NAPS 0.00 1.73 1.50 1.37 1.57 1.48 0.81 -

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