[DXN] QoQ 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- -25.26%
YoY- 0.82%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 72,681 64,782 60,871 70,768 71,978 73,105 67,183 5.36%
PBT 10,773 6,569 8,788 4,079 8,666 6,068 8,227 19.63%
Tax -1,561 -1,557 -2,432 573 -2,442 -1,984 -4,724 -52.10%
NP 9,212 5,012 6,356 4,652 6,224 4,084 3,503 90.18%
-
NP to SH 9,212 5,012 6,356 4,652 6,224 4,084 3,505 90.11%
-
Tax Rate 14.49% 23.70% 27.67% -14.05% 28.18% 32.70% 57.42% -
Total Cost 63,469 59,770 54,515 66,116 65,754 69,021 63,680 -0.22%
-
Net Worth 187,164 182,079 178,410 171,123 168,840 161,843 159,757 11.10%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 2,303 1,740 2,910 - - - - -
Div Payout % 25.00% 34.72% 45.79% - - - - -
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 187,164 182,079 178,410 171,123 168,840 161,843 159,757 11.10%
NOSH 230,300 232,037 232,820 232,600 233,108 233,371 233,666 -0.96%
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 12.67% 7.74% 10.44% 6.57% 8.65% 5.59% 5.21% -
ROE 4.92% 2.75% 3.56% 2.72% 3.69% 2.52% 2.19% -
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 31.56 27.92 26.15 30.42 30.88 31.33 28.75 6.39%
EPS 4.00 2.16 2.73 2.00 2.67 1.75 1.50 91.95%
DPS 1.00 0.75 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.8127 0.7847 0.7663 0.7357 0.7243 0.6935 0.6837 12.17%
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 1.46 1.30 1.22 1.42 1.44 1.47 1.35 5.34%
EPS 0.18 0.10 0.13 0.09 0.12 0.08 0.07 87.37%
DPS 0.05 0.03 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.0375 0.0365 0.0358 0.0343 0.0339 0.0325 0.032 11.12%
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 1.74 1.43 1.19 1.15 1.23 1.40 1.53 8.92%
P/EPS 13.75 18.52 11.36 17.50 14.23 25.14 29.33 -39.56%
EY 7.27 5.40 8.81 5.71 7.03 3.98 3.41 65.41%
DY 1.82 1.87 4.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.51 0.40 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 2.00 1.43 1.22 0.92 0.91 1.15 1.81 6.86%
P/EPS 15.75 18.52 11.72 14.00 10.49 20.57 34.67 -40.81%
EY 6.35 5.40 8.53 7.14 9.54 4.86 2.88 69.15%
DY 1.59 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