[DXN] QoQ Cumulative Quarter Result on 30-Nov-2009 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- 63.7%
YoY- 55.65%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 150,258 67,800 259,917 199,802 137,463 64,782 276,730 -33.36%
PBT 27,834 12,523 37,000 29,414 17,342 6,569 27,218 1.49%
Tax -5,288 -2,420 -8,576 -6,129 -3,118 -1,557 -6,884 -16.08%
NP 22,546 10,103 28,424 23,285 14,224 5,012 20,334 7.10%
-
NP to SH 22,365 10,076 28,424 23,285 14,224 5,012 20,334 6.53%
-
Tax Rate 19.00% 19.32% 23.18% 20.84% 17.98% 23.70% 25.29% -
Total Cost 127,712 57,697 231,493 176,517 123,239 59,770 256,396 -37.08%
-
Net Worth 209,421 203,180 198,135 194,962 187,964 182,079 177,555 11.59%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 10,796 4,548 8,031 6,333 4,047 1,740 2,908 139.18%
Div Payout % 48.27% 45.15% 28.26% 27.20% 28.46% 34.72% 14.31% -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 209,421 203,180 198,135 194,962 187,964 182,079 177,555 11.59%
NOSH 227,286 227,449 229,483 230,316 231,284 232,037 232,707 -1.55%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 15.00% 14.90% 10.94% 11.65% 10.35% 7.74% 7.35% -
ROE 10.68% 4.96% 14.35% 11.94% 7.57% 2.75% 11.45% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 66.11 29.81 113.26 86.75 59.43 27.92 118.92 -32.31%
EPS 9.84 4.43 12.38 10.11 6.15 2.16 8.74 8.20%
DPS 4.75 2.00 3.50 2.75 1.75 0.75 1.25 142.92%
NAPS 0.9214 0.8933 0.8634 0.8465 0.8127 0.7847 0.763 13.36%
Adjusted Per Share Value based on latest NOSH - 228,236
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 3.01 1.36 5.21 4.01 2.76 1.30 5.55 -33.42%
EPS 0.45 0.20 0.57 0.47 0.29 0.10 0.41 6.38%
DPS 0.22 0.09 0.16 0.13 0.08 0.03 0.06 137.22%
NAPS 0.042 0.0408 0.0397 0.0391 0.0377 0.0365 0.0356 11.61%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.86 0.56 0.67 0.57 0.55 0.40 0.31 -
P/RPS 1.30 1.88 0.59 0.66 0.93 1.43 0.26 191.54%
P/EPS 8.74 12.64 5.41 5.64 8.94 18.52 3.55 82.02%
EY 11.44 7.91 18.49 17.74 11.18 5.40 28.19 -45.09%
DY 5.52 3.57 5.22 4.82 3.18 1.87 4.03 23.26%
P/NAPS 0.93 0.63 0.78 0.67 0.68 0.51 0.41 72.37%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 18/10/10 28/07/10 29/04/10 26/01/10 27/10/09 30/07/09 29/04/09 -
Price 1.36 0.72 0.63 0.68 0.63 0.40 0.32 -
P/RPS 2.06 2.42 0.56 0.78 1.06 1.43 0.27 286.12%
P/EPS 13.82 16.25 5.09 6.73 10.24 18.52 3.66 141.89%
EY 7.24 6.15 19.66 14.87 9.76 5.40 27.31 -58.63%
DY 3.49 2.78 5.56 4.04 2.78 1.87 3.91 -7.27%
P/NAPS 1.48 0.81 0.73 0.80 0.78 0.51 0.42 131.03%

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