[DXN] QoQ Cumulative Quarter Result on 31-Aug-2009 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
27-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-Aug-2009 [#2]
Profit Trend
QoQ- 183.8%
YoY- 37.99%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 67,800 259,917 199,802 137,463 64,782 276,730 215,851 -53.82%
PBT 12,523 37,000 29,414 17,342 6,569 27,218 18,813 -23.78%
Tax -2,420 -8,576 -6,129 -3,118 -1,557 -6,884 -3,853 -26.68%
NP 10,103 28,424 23,285 14,224 5,012 20,334 14,960 -23.04%
-
NP to SH 10,076 28,424 23,285 14,224 5,012 20,334 14,960 -23.18%
-
Tax Rate 19.32% 23.18% 20.84% 17.98% 23.70% 25.29% 20.48% -
Total Cost 57,697 231,493 176,517 123,239 59,770 256,396 200,891 -56.50%
-
Net Worth 203,180 198,135 194,962 187,964 182,079 177,555 171,167 12.12%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 4,548 8,031 6,333 4,047 1,740 2,908 - -
Div Payout % 45.15% 28.26% 27.20% 28.46% 34.72% 14.31% - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 203,180 198,135 194,962 187,964 182,079 177,555 171,167 12.12%
NOSH 227,449 229,483 230,316 231,284 232,037 232,707 232,659 -1.49%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 14.90% 10.94% 11.65% 10.35% 7.74% 7.35% 6.93% -
ROE 4.96% 14.35% 11.94% 7.57% 2.75% 11.45% 8.74% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 29.81 113.26 86.75 59.43 27.92 118.92 92.78 -53.12%
EPS 4.43 12.38 10.11 6.15 2.16 8.74 6.43 -22.01%
DPS 2.00 3.50 2.75 1.75 0.75 1.25 0.00 -
NAPS 0.8933 0.8634 0.8465 0.8127 0.7847 0.763 0.7357 13.82%
Adjusted Per Share Value based on latest NOSH - 230,300
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 1.36 5.21 4.01 2.76 1.30 5.55 4.33 -53.82%
EPS 0.20 0.57 0.47 0.29 0.10 0.41 0.30 -23.70%
DPS 0.09 0.16 0.13 0.08 0.03 0.06 0.00 -
NAPS 0.0408 0.0397 0.0391 0.0377 0.0365 0.0356 0.0343 12.27%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.56 0.67 0.57 0.55 0.40 0.31 0.35 -
P/RPS 1.88 0.59 0.66 0.93 1.43 0.26 0.38 190.62%
P/EPS 12.64 5.41 5.64 8.94 18.52 3.55 5.44 75.51%
EY 7.91 18.49 17.74 11.18 5.40 28.19 18.37 -43.00%
DY 3.57 5.22 4.82 3.18 1.87 4.03 0.00 -
P/NAPS 0.63 0.78 0.67 0.68 0.51 0.41 0.48 19.89%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 28/07/10 29/04/10 26/01/10 27/10/09 30/07/09 29/04/09 22/01/09 -
Price 0.72 0.63 0.68 0.63 0.40 0.32 0.28 -
P/RPS 2.42 0.56 0.78 1.06 1.43 0.27 0.30 302.73%
P/EPS 16.25 5.09 6.73 10.24 18.52 3.66 4.35 140.94%
EY 6.15 19.66 14.87 9.76 5.40 27.31 22.96 -58.48%
DY 2.78 5.56 4.04 2.78 1.87 3.91 0.00 -
P/NAPS 0.81 0.73 0.80 0.78 0.51 0.42 0.38 65.70%

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