[DXN] QoQ Annualized Quarter Result on 31-Aug-2009 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
27-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-Aug-2009 [#2]
Profit Trend
QoQ- 41.9%
YoY- 37.99%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 271,200 259,917 266,402 274,926 259,128 276,730 287,801 -3.88%
PBT 50,092 37,000 39,218 34,684 26,276 27,218 25,084 58.64%
Tax -9,680 -8,576 -8,172 -6,236 -6,228 -6,884 -5,137 52.62%
NP 40,412 28,424 31,046 28,448 20,048 20,334 19,946 60.18%
-
NP to SH 40,304 28,424 31,046 28,448 20,048 20,334 19,946 59.89%
-
Tax Rate 19.32% 23.18% 20.84% 17.98% 23.70% 25.29% 20.48% -
Total Cost 230,788 231,493 235,356 246,478 239,080 256,396 267,854 -9.46%
-
Net Worth 203,180 198,135 194,962 187,964 182,079 177,555 171,167 12.12%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 18,195 8,031 8,444 8,094 6,961 2,908 - -
Div Payout % 45.15% 28.26% 27.20% 28.46% 34.72% 14.31% - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 203,180 198,135 194,962 187,964 182,079 177,555 171,167 12.12%
NOSH 227,449 229,483 230,316 231,284 232,037 232,707 232,659 -1.49%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 14.90% 10.94% 11.65% 10.35% 7.74% 7.35% 6.93% -
ROE 19.84% 14.35% 15.92% 15.13% 11.01% 11.45% 11.65% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 119.24 113.26 115.67 118.87 111.68 118.92 123.70 -2.42%
EPS 17.72 12.38 13.48 12.30 8.64 8.74 8.57 62.37%
DPS 8.00 3.50 3.67 3.50 3.00 1.25 0.00 -
NAPS 0.8933 0.8634 0.8465 0.8127 0.7847 0.763 0.7357 13.82%
Adjusted Per Share Value based on latest NOSH - 230,300
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 5.44 5.21 5.34 5.52 5.20 5.55 5.77 -3.85%
EPS 0.81 0.57 0.62 0.57 0.40 0.41 0.40 60.12%
DPS 0.37 0.16 0.17 0.16 0.14 0.06 0.00 -
NAPS 0.0408 0.0397 0.0391 0.0377 0.0365 0.0356 0.0343 12.27%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.56 0.67 0.57 0.55 0.40 0.31 0.35 -
P/RPS 0.47 0.59 0.49 0.46 0.36 0.26 0.28 41.28%
P/EPS 3.16 5.41 4.23 4.47 4.63 3.55 4.08 -15.67%
EY 31.64 18.49 23.65 22.36 21.60 28.19 24.50 18.60%
DY 14.29 5.22 6.43 6.36 7.50 4.03 0.00 -
P/NAPS 0.63 0.78 0.67 0.68 0.51 0.41 0.48 19.89%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 28/07/10 29/04/10 26/01/10 27/10/09 30/07/09 29/04/09 22/01/09 -
Price 0.72 0.63 0.68 0.63 0.40 0.32 0.28 -
P/RPS 0.60 0.56 0.59 0.53 0.36 0.27 0.23 89.61%
P/EPS 4.06 5.09 5.04 5.12 4.63 3.66 3.27 15.53%
EY 24.61 19.66 19.82 19.52 21.60 27.31 30.62 -13.56%
DY 11.11 5.56 5.39 5.56 7.50 3.91 0.00 -
P/NAPS 0.81 0.73 0.80 0.78 0.51 0.42 0.38 65.70%

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