[DXN] QoQ Annualized Quarter Result on 31-May-2011 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
25-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-May-2011 [#1]
Profit Trend
QoQ- -11.49%
YoY- -9.52%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 1,441,552 1,242,856 264,106 272,380 279,342 286,450 300,516 14.26%
PBT 462,032 362,918 56,236 52,336 54,263 57,422 55,668 19.72%
Tax -138,608 -117,474 -13,954 -15,084 -12,668 -11,102 -10,576 24.46%
NP 323,424 245,444 42,282 37,252 41,595 46,320 45,092 18.24%
-
NP to SH 308,660 242,922 41,442 36,468 41,204 45,872 44,730 17.85%
-
Tax Rate 30.00% 32.37% 24.81% 28.82% 23.35% 19.33% 19.00% -
Total Cost 1,118,128 997,412 221,824 235,128 237,747 240,130 255,424 13.38%
-
Net Worth 0 810,541 225,129 220,142 215,696 217,081 209,421 -
Dividend
31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - 39,949 23,726 20,360 22,146 23,481 21,592 -
Div Payout % - 16.45% 57.25% 55.83% 53.75% 51.19% 48.27% -
Equity
31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 0 810,541 225,129 220,142 215,696 217,081 209,421 -
NOSH 4,822,812 240,516 225,965 226,228 227,144 227,239 227,286 29.67%
Ratio Analysis
31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 22.44% 19.75% 16.01% 13.68% 14.89% 16.17% 15.00% -
ROE 0.00% 29.97% 18.41% 16.57% 19.10% 21.13% 21.36% -
Per Share
31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 29.89 516.74 116.88 120.40 122.98 126.06 132.22 -11.88%
EPS 6.40 101.00 18.34 16.12 18.14 20.19 19.68 -9.11%
DPS 0.00 16.61 10.50 9.00 9.75 10.33 9.50 -
NAPS 0.00 3.37 0.9963 0.9731 0.9496 0.9553 0.9214 -
Adjusted Per Share Value based on latest NOSH - 226,228
31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 28.92 24.93 5.30 5.46 5.60 5.75 6.03 14.26%
EPS 6.19 4.87 0.83 0.73 0.83 0.92 0.90 17.82%
DPS 0.00 0.80 0.48 0.41 0.44 0.47 0.43 -
NAPS 0.00 0.1626 0.0452 0.0442 0.0433 0.0435 0.042 -
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 27/12/11 27/12/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 1.72 1.72 1.40 1.28 1.37 1.25 0.86 -
P/RPS 5.75 0.33 1.20 1.06 1.11 0.99 0.65 20.37%
P/EPS 26.88 1.70 7.63 7.94 7.55 6.19 4.37 16.71%
EY 3.72 58.72 13.10 12.59 13.24 16.15 22.88 -14.31%
DY 0.00 9.66 7.50 7.03 7.12 8.27 11.05 -
P/NAPS 0.00 0.51 1.41 1.32 1.44 1.31 0.93 -
Price Multiplier on Announcement Date
31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date - - 18/10/11 25/07/11 28/04/11 18/01/11 18/10/10 -
Price 0.00 0.00 1.72 1.46 1.30 1.50 1.36 -
P/RPS 0.00 0.00 1.47 1.21 1.06 1.19 1.03 -
P/EPS 0.00 0.00 9.38 9.06 7.17 7.43 6.91 -
EY 0.00 0.00 10.66 11.04 13.95 13.46 14.47 -
DY 0.00 0.00 6.10 6.16 7.50 6.89 6.99 -
P/NAPS 0.00 0.00 1.73 1.50 1.37 1.57 1.48 -

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