[DXN] QoQ Cumulative Quarter Result on 28-Feb-2010 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
28-Feb-2010 [#4]
Profit Trend
QoQ- 22.07%
YoY- 39.79%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 214,838 150,258 67,800 259,917 199,802 137,463 64,782 122.22%
PBT 43,067 27,834 12,523 37,000 29,414 17,342 6,569 249.89%
Tax -8,327 -5,288 -2,420 -8,576 -6,129 -3,118 -1,557 205.50%
NP 34,740 22,546 10,103 28,424 23,285 14,224 5,012 263.10%
-
NP to SH 34,404 22,365 10,076 28,424 23,285 14,224 5,012 260.76%
-
Tax Rate 19.33% 19.00% 19.32% 23.18% 20.84% 17.98% 23.70% -
Total Cost 180,098 127,712 57,697 231,493 176,517 123,239 59,770 108.47%
-
Net Worth 217,081 209,421 203,180 198,135 194,962 187,964 182,079 12.42%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 17,611 10,796 4,548 8,031 6,333 4,047 1,740 367.24%
Div Payout % 51.19% 48.27% 45.15% 28.26% 27.20% 28.46% 34.72% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 217,081 209,421 203,180 198,135 194,962 187,964 182,079 12.42%
NOSH 227,239 227,286 227,449 229,483 230,316 231,284 232,037 -1.38%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 16.17% 15.00% 14.90% 10.94% 11.65% 10.35% 7.74% -
ROE 15.85% 10.68% 4.96% 14.35% 11.94% 7.57% 2.75% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 94.54 66.11 29.81 113.26 86.75 59.43 27.92 125.32%
EPS 15.14 9.84 4.43 12.38 10.11 6.15 2.16 265.81%
DPS 7.75 4.75 2.00 3.50 2.75 1.75 0.75 373.74%
NAPS 0.9553 0.9214 0.8933 0.8634 0.8465 0.8127 0.7847 14.00%
Adjusted Per Share Value based on latest NOSH - 226,769
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 4.31 3.01 1.36 5.21 4.01 2.76 1.30 122.18%
EPS 0.69 0.45 0.20 0.57 0.47 0.29 0.10 262.01%
DPS 0.35 0.22 0.09 0.16 0.13 0.08 0.03 413.62%
NAPS 0.0435 0.042 0.0408 0.0397 0.0391 0.0377 0.0365 12.39%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 1.25 0.86 0.56 0.67 0.57 0.55 0.40 -
P/RPS 1.32 1.30 1.88 0.59 0.66 0.93 1.43 -5.19%
P/EPS 8.26 8.74 12.64 5.41 5.64 8.94 18.52 -41.59%
EY 12.11 11.44 7.91 18.49 17.74 11.18 5.40 71.24%
DY 6.20 5.52 3.57 5.22 4.82 3.18 1.87 122.18%
P/NAPS 1.31 0.93 0.63 0.78 0.67 0.68 0.51 87.44%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 18/01/11 18/10/10 28/07/10 29/04/10 26/01/10 27/10/09 30/07/09 -
Price 1.50 1.36 0.72 0.63 0.68 0.63 0.40 -
P/RPS 1.59 2.06 2.42 0.56 0.78 1.06 1.43 7.31%
P/EPS 9.91 13.82 16.25 5.09 6.73 10.24 18.52 -34.06%
EY 10.09 7.24 6.15 19.66 14.87 9.76 5.40 51.64%
DY 5.17 3.49 2.78 5.56 4.04 2.78 1.87 96.86%
P/NAPS 1.57 1.48 0.81 0.73 0.80 0.78 0.51 111.47%

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