[DXN] QoQ Cumulative Quarter Result on 30-Nov-2008 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
30-Nov-2008 [#3]
Profit Trend
QoQ- 45.13%
YoY- -5.42%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 137,463 64,782 276,730 215,851 145,083 73,105 225,152 -27.96%
PBT 17,342 6,569 27,218 18,813 14,734 6,068 28,671 -28.41%
Tax -3,118 -1,557 -6,884 -3,853 -4,426 -1,984 -9,222 -51.37%
NP 14,224 5,012 20,334 14,960 10,308 4,084 19,449 -18.77%
-
NP to SH 14,224 5,012 20,334 14,960 10,308 4,084 19,449 -18.77%
-
Tax Rate 17.98% 23.70% 25.29% 20.48% 30.04% 32.70% 32.16% -
Total Cost 123,239 59,770 256,396 200,891 134,775 69,021 205,703 -28.86%
-
Net Worth 187,964 182,079 177,555 171,167 168,534 161,843 158,844 11.84%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 4,047 1,740 2,908 - - - - -
Div Payout % 28.46% 34.72% 14.31% - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 187,964 182,079 177,555 171,167 168,534 161,843 158,844 11.84%
NOSH 231,284 232,037 232,707 232,659 232,686 233,371 231,956 -0.19%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 10.35% 7.74% 7.35% 6.93% 7.10% 5.59% 8.64% -
ROE 7.57% 2.75% 11.45% 8.74% 6.12% 2.52% 12.24% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 59.43 27.92 118.92 92.78 62.35 31.33 97.07 -27.83%
EPS 6.15 2.16 8.74 6.43 4.43 1.75 8.39 -18.65%
DPS 1.75 0.75 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.8127 0.7847 0.763 0.7357 0.7243 0.6935 0.6848 12.05%
Adjusted Per Share Value based on latest NOSH - 232,600
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 2.76 1.30 5.55 4.33 2.91 1.47 4.52 -27.96%
EPS 0.29 0.10 0.41 0.30 0.21 0.08 0.39 -17.87%
DPS 0.08 0.03 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.0377 0.0365 0.0356 0.0343 0.0338 0.0325 0.0319 11.74%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.55 0.40 0.31 0.35 0.38 0.44 0.44 -
P/RPS 0.93 1.43 0.26 0.38 0.61 1.40 0.45 62.03%
P/EPS 8.94 18.52 3.55 5.44 8.58 25.14 5.25 42.46%
EY 11.18 5.40 28.19 18.37 11.66 3.98 19.06 -29.85%
DY 3.18 1.87 4.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.51 0.41 0.48 0.52 0.63 0.64 4.11%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 27/10/09 30/07/09 29/04/09 22/01/09 29/10/08 24/07/08 29/04/08 -
Price 0.63 0.40 0.32 0.28 0.28 0.36 0.52 -
P/RPS 1.06 1.43 0.27 0.30 0.45 1.15 0.54 56.58%
P/EPS 10.24 18.52 3.66 4.35 6.32 20.57 6.20 39.59%
EY 9.76 5.40 27.31 22.96 15.82 4.86 16.12 -28.36%
DY 2.78 1.87 3.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.51 0.42 0.38 0.39 0.52 0.76 1.74%

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