[DXN] QoQ Cumulative Quarter Result on 28-Feb-2009 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
28-Feb-2009 [#4]
Profit Trend
QoQ- 35.92%
YoY- 4.55%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 199,802 137,463 64,782 276,730 215,851 145,083 73,105 95.36%
PBT 29,414 17,342 6,569 27,218 18,813 14,734 6,068 186.14%
Tax -6,129 -3,118 -1,557 -6,884 -3,853 -4,426 -1,984 111.96%
NP 23,285 14,224 5,012 20,334 14,960 10,308 4,084 218.81%
-
NP to SH 23,285 14,224 5,012 20,334 14,960 10,308 4,084 218.81%
-
Tax Rate 20.84% 17.98% 23.70% 25.29% 20.48% 30.04% 32.70% -
Total Cost 176,517 123,239 59,770 256,396 200,891 134,775 69,021 86.90%
-
Net Worth 194,962 187,964 182,079 177,555 171,167 168,534 161,843 13.20%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div 6,333 4,047 1,740 2,908 - - - -
Div Payout % 27.20% 28.46% 34.72% 14.31% - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 194,962 187,964 182,079 177,555 171,167 168,534 161,843 13.20%
NOSH 230,316 231,284 232,037 232,707 232,659 232,686 233,371 -0.87%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 11.65% 10.35% 7.74% 7.35% 6.93% 7.10% 5.59% -
ROE 11.94% 7.57% 2.75% 11.45% 8.74% 6.12% 2.52% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 86.75 59.43 27.92 118.92 92.78 62.35 31.33 97.06%
EPS 10.11 6.15 2.16 8.74 6.43 4.43 1.75 221.62%
DPS 2.75 1.75 0.75 1.25 0.00 0.00 0.00 -
NAPS 0.8465 0.8127 0.7847 0.763 0.7357 0.7243 0.6935 14.20%
Adjusted Per Share Value based on latest NOSH - 232,820
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 4.01 2.76 1.30 5.55 4.33 2.91 1.47 95.11%
EPS 0.47 0.29 0.10 0.41 0.30 0.21 0.08 225.24%
DPS 0.13 0.08 0.03 0.06 0.00 0.00 0.00 -
NAPS 0.0391 0.0377 0.0365 0.0356 0.0343 0.0338 0.0325 13.10%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.57 0.55 0.40 0.31 0.35 0.38 0.44 -
P/RPS 0.66 0.93 1.43 0.26 0.38 0.61 1.40 -39.39%
P/EPS 5.64 8.94 18.52 3.55 5.44 8.58 25.14 -63.04%
EY 17.74 11.18 5.40 28.19 18.37 11.66 3.98 170.59%
DY 4.82 3.18 1.87 4.03 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.51 0.41 0.48 0.52 0.63 4.18%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 26/01/10 27/10/09 30/07/09 29/04/09 22/01/09 29/10/08 24/07/08 -
Price 0.68 0.63 0.40 0.32 0.28 0.28 0.36 -
P/RPS 0.78 1.06 1.43 0.27 0.30 0.45 1.15 -22.78%
P/EPS 6.73 10.24 18.52 3.66 4.35 6.32 20.57 -52.48%
EY 14.87 9.76 5.40 27.31 22.96 15.82 4.86 110.61%
DY 4.04 2.78 1.87 3.91 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.51 0.42 0.38 0.39 0.52 33.23%

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