[DXN] QoQ Annualized Quarter Result on 31-Aug-2008 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-Aug-2008 [#2]
Profit Trend
QoQ- 26.2%
YoY- -7.99%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 259,128 276,730 287,801 290,166 292,420 225,152 217,426 12.39%
PBT 26,276 27,218 25,084 29,468 24,272 28,671 28,636 -5.56%
Tax -6,228 -6,884 -5,137 -8,852 -7,936 -9,222 -7,557 -12.08%
NP 20,048 20,334 19,946 20,616 16,336 19,449 21,078 -3.28%
-
NP to SH 20,048 20,334 19,946 20,616 16,336 19,449 21,089 -3.31%
-
Tax Rate 23.70% 25.29% 20.48% 30.04% 32.70% 32.16% 26.39% -
Total Cost 239,080 256,396 267,854 269,550 276,084 205,703 196,348 14.01%
-
Net Worth 182,079 177,555 171,167 168,534 161,843 158,844 156,108 10.79%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div 6,961 2,908 - - - - - -
Div Payout % 34.72% 14.31% - - - - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 182,079 177,555 171,167 168,534 161,843 158,844 156,108 10.79%
NOSH 232,037 232,707 232,659 232,686 233,371 231,956 231,581 0.13%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 7.74% 7.35% 6.93% 7.10% 5.59% 8.64% 9.69% -
ROE 11.01% 11.45% 11.65% 12.23% 10.09% 12.24% 13.51% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 111.68 118.92 123.70 124.70 125.30 97.07 93.89 12.25%
EPS 8.64 8.74 8.57 8.86 7.00 8.39 9.11 -3.46%
DPS 3.00 1.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7847 0.763 0.7357 0.7243 0.6935 0.6848 0.6741 10.64%
Adjusted Per Share Value based on latest NOSH - 233,108
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 5.20 5.55 5.77 5.82 5.87 4.52 4.36 12.45%
EPS 0.40 0.41 0.40 0.41 0.33 0.39 0.42 -3.19%
DPS 0.14 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.0356 0.0343 0.0338 0.0325 0.0319 0.0313 10.77%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.40 0.31 0.35 0.38 0.44 0.44 0.52 -
P/RPS 0.36 0.26 0.28 0.30 0.35 0.45 0.55 -24.59%
P/EPS 4.63 3.55 4.08 4.29 6.29 5.25 5.71 -13.03%
EY 21.60 28.19 24.50 23.32 15.91 19.06 17.51 15.00%
DY 7.50 4.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.41 0.48 0.52 0.63 0.64 0.77 -23.99%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 30/07/09 29/04/09 22/01/09 29/10/08 24/07/08 29/04/08 29/01/08 -
Price 0.40 0.32 0.28 0.28 0.36 0.52 0.50 -
P/RPS 0.36 0.27 0.23 0.22 0.29 0.54 0.53 -22.71%
P/EPS 4.63 3.66 3.27 3.16 5.14 6.20 5.49 -10.72%
EY 21.60 27.31 30.62 31.64 19.44 16.12 18.21 12.04%
DY 7.50 3.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.42 0.38 0.39 0.52 0.76 0.74 -21.95%

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