[DXN] QoQ 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- -1.64%
YoY- 94.78%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 82,458 67,800 60,137 62,339 72,681 64,782 60,871 22.36%
PBT 15,311 12,523 7,312 12,072 10,773 6,569 8,788 44.64%
Tax -2,868 -2,420 -2,187 -3,011 -1,561 -1,557 -2,432 11.58%
NP 12,443 10,103 5,125 9,061 9,212 5,012 6,356 56.30%
-
NP to SH 12,289 10,076 5,125 9,061 9,212 5,012 6,356 55.01%
-
Tax Rate 18.73% 19.32% 29.91% 24.94% 14.49% 23.70% 27.67% -
Total Cost 70,015 57,697 55,012 53,278 63,469 59,770 54,515 18.10%
-
Net Worth 209,299 203,180 195,883 193,202 187,164 182,079 178,410 11.20%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 6,246 4,548 1,700 2,282 2,303 1,740 2,910 66.16%
Div Payout % 50.83% 45.15% 33.19% 25.19% 25.00% 34.72% 45.79% -
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 209,299 203,180 195,883 193,202 187,164 182,079 178,410 11.20%
NOSH 227,153 227,449 226,769 228,236 230,300 232,037 232,820 -1.62%
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 15.09% 14.90% 8.52% 14.54% 12.67% 7.74% 10.44% -
ROE 5.87% 4.96% 2.62% 4.69% 4.92% 2.75% 3.56% -
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 36.30 29.81 26.52 27.31 31.56 27.92 26.15 24.36%
EPS 5.41 4.43 2.26 3.97 4.00 2.16 2.73 57.57%
DPS 2.75 2.00 0.75 1.00 1.00 0.75 1.25 68.91%
NAPS 0.9214 0.8933 0.8638 0.8465 0.8127 0.7847 0.7663 13.03%
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 1.65 1.36 1.21 1.25 1.46 1.30 1.22 22.22%
EPS 0.25 0.20 0.10 0.18 0.18 0.10 0.13 54.45%
DPS 0.13 0.09 0.03 0.05 0.05 0.03 0.06 67.20%
NAPS 0.042 0.0408 0.0393 0.0388 0.0375 0.0365 0.0358 11.20%
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 2.37 1.88 2.53 2.09 1.74 1.43 1.19 58.09%
P/EPS 15.90 12.64 29.65 14.36 13.75 18.52 11.36 25.04%
EY 6.29 7.91 3.37 6.96 7.27 5.40 8.81 -20.06%
DY 3.20 3.57 1.12 1.75 1.82 1.87 4.03 -14.21%
P/NAPS 0.93 0.63 0.78 0.67 0.68 0.51 0.40 75.23%
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 3.75 2.42 2.38 2.49 2.00 1.43 1.22 110.97%
P/EPS 25.14 16.25 27.88 17.13 15.75 18.52 11.72 66.09%
EY 3.98 6.15 3.59 5.84 6.35 5.40 8.53 -39.75%
DY 2.02 2.78 1.19 1.47 1.59 1.87 3.91 -35.53%
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