[DXN] QoQ Cumulative Quarter Result on 31-Aug-2010 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
18-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-Aug-2010 [#2]
Profit Trend
QoQ- 121.96%
YoY- 57.23%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 68,095 279,342 214,838 150,258 67,800 259,917 199,802 -51.24%
PBT 13,084 54,263 43,067 27,834 12,523 37,000 29,414 -41.75%
Tax -3,771 -12,668 -8,327 -5,288 -2,420 -8,576 -6,129 -27.68%
NP 9,313 41,595 34,740 22,546 10,103 28,424 23,285 -45.74%
-
NP to SH 9,117 41,204 34,404 22,365 10,076 28,424 23,285 -46.51%
-
Tax Rate 28.82% 23.35% 19.33% 19.00% 19.32% 23.18% 20.84% -
Total Cost 58,782 237,747 180,098 127,712 57,697 231,493 176,517 -51.98%
-
Net Worth 220,142 215,696 217,081 209,421 203,180 198,135 194,962 8.44%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div 5,090 22,146 17,611 10,796 4,548 8,031 6,333 -13.56%
Div Payout % 55.83% 53.75% 51.19% 48.27% 45.15% 28.26% 27.20% -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 220,142 215,696 217,081 209,421 203,180 198,135 194,962 8.44%
NOSH 226,228 227,144 227,239 227,286 227,449 229,483 230,316 -1.18%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 13.68% 14.89% 16.17% 15.00% 14.90% 10.94% 11.65% -
ROE 4.14% 19.10% 15.85% 10.68% 4.96% 14.35% 11.94% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 30.10 122.98 94.54 66.11 29.81 113.26 86.75 -50.65%
EPS 4.03 18.14 15.14 9.84 4.43 12.38 10.11 -45.86%
DPS 2.25 9.75 7.75 4.75 2.00 3.50 2.75 -12.53%
NAPS 0.9731 0.9496 0.9553 0.9214 0.8933 0.8634 0.8465 9.74%
Adjusted Per Share Value based on latest NOSH - 227,153
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 1.37 5.60 4.31 3.01 1.36 5.21 4.01 -51.16%
EPS 0.18 0.83 0.69 0.45 0.20 0.57 0.47 -47.29%
DPS 0.10 0.44 0.35 0.22 0.09 0.16 0.13 -16.06%
NAPS 0.0442 0.0433 0.0435 0.042 0.0408 0.0397 0.0391 8.52%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 1.28 1.37 1.25 0.86 0.56 0.67 0.57 -
P/RPS 4.25 1.11 1.32 1.30 1.88 0.59 0.66 246.51%
P/EPS 31.76 7.55 8.26 8.74 12.64 5.41 5.64 216.85%
EY 3.15 13.24 12.11 11.44 7.91 18.49 17.74 -68.44%
DY 1.76 7.12 6.20 5.52 3.57 5.22 4.82 -48.94%
P/NAPS 1.32 1.44 1.31 0.93 0.63 0.78 0.67 57.22%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 25/07/11 28/04/11 18/01/11 18/10/10 28/07/10 29/04/10 26/01/10 -
Price 1.46 1.30 1.50 1.36 0.72 0.63 0.68 -
P/RPS 4.85 1.06 1.59 2.06 2.42 0.56 0.78 238.51%
P/EPS 36.23 7.17 9.91 13.82 16.25 5.09 6.73 207.47%
EY 2.76 13.95 10.09 7.24 6.15 19.66 14.87 -67.49%
DY 1.54 7.50 5.17 3.49 2.78 5.56 4.04 -47.45%
P/NAPS 1.50 1.37 1.57 1.48 0.81 0.73 0.80 52.11%

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