[DXN] QoQ Quarter Result on 28-Feb-2011 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
28-Feb-2011 [#4]
Profit Trend
QoQ- -43.52%
YoY- 32.68%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 339,353 63,958 68,095 64,504 64,580 82,458 67,800 14.68%
PBT 101,069 15,034 13,084 11,196 15,233 15,311 12,523 19.43%
Tax -37,273 -3,206 -3,771 -4,341 -3,039 -2,868 -2,420 26.18%
NP 63,796 11,828 9,313 6,855 12,194 12,443 10,103 16.97%
-
NP to SH 69,160 11,604 9,117 6,800 12,039 12,289 10,076 17.80%
-
Tax Rate 36.88% 21.32% 28.82% 38.77% 19.95% 18.73% 19.32% -
Total Cost 275,557 52,130 58,782 57,649 52,386 70,015 57,697 14.22%
-
Net Worth 803,686 224,486 220,142 215,242 216,997 209,299 203,180 12.40%
Dividend
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div 9,897 6,759 5,090 4,533 6,814 6,246 4,548 6.83%
Div Payout % 14.31% 58.25% 55.83% 66.67% 56.60% 50.83% 45.15% -
Equity
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 803,686 224,486 220,142 215,242 216,997 209,299 203,180 12.40%
NOSH 238,482 225,320 226,228 226,666 227,150 227,153 227,449 0.40%
Ratio Analysis
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 18.80% 18.49% 13.68% 10.63% 18.88% 15.09% 14.90% -
ROE 8.61% 5.17% 4.14% 3.16% 5.55% 5.87% 4.96% -
Per Share
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 142.30 28.39 30.10 28.46 28.43 36.30 29.81 14.22%
EPS 29.00 5.15 4.03 3.00 5.30 5.41 4.43 17.33%
DPS 4.15 3.00 2.25 2.00 3.00 2.75 2.00 6.40%
NAPS 3.37 0.9963 0.9731 0.9496 0.9553 0.9214 0.8933 11.95%
Adjusted Per Share Value based on latest NOSH - 226,666
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 6.81 1.28 1.37 1.29 1.30 1.65 1.36 14.68%
EPS 1.39 0.23 0.18 0.14 0.24 0.25 0.20 17.92%
DPS 0.20 0.14 0.10 0.09 0.14 0.13 0.09 7.02%
NAPS 0.1612 0.045 0.0442 0.0432 0.0435 0.042 0.0408 12.39%
Price Multiplier on Financial Quarter End Date
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 27/12/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 1.72 1.40 1.28 1.37 1.25 0.86 0.56 -
P/RPS 1.21 4.93 4.25 4.81 4.40 2.37 1.88 -3.67%
P/EPS 5.93 27.18 31.76 45.67 23.58 15.90 12.64 -6.23%
EY 16.86 3.68 3.15 2.19 4.24 6.29 7.91 6.64%
DY 2.41 2.14 1.76 1.46 2.40 3.20 3.57 -3.28%
P/NAPS 0.51 1.41 1.32 1.44 1.31 0.93 0.63 -1.78%
Price Multiplier on Announcement Date
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date - 18/10/11 25/07/11 28/04/11 18/01/11 18/10/10 28/07/10 -
Price 0.00 1.72 1.46 1.30 1.50 1.36 0.72 -
P/RPS 0.00 6.06 4.85 4.57 5.28 3.75 2.42 -
P/EPS 0.00 33.40 36.23 43.33 28.30 25.14 16.25 -
EY 0.00 2.99 2.76 2.31 3.53 3.98 6.15 -
DY 0.00 1.74 1.54 1.54 2.00 2.02 2.78 -
P/NAPS 0.00 1.73 1.50 1.37 1.57 1.48 0.81 -

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