[DXN] QoQ 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- 83.8%
YoY- 48.01%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter 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 60,137 62,339 72,681 64,782 60,871 70,768 -2.81%
PBT 12,523 7,312 12,072 10,773 6,569 8,788 4,079 111.38%
Tax -2,420 -2,187 -3,011 -1,561 -1,557 -2,432 573 -
NP 10,103 5,125 9,061 9,212 5,012 6,356 4,652 67.78%
-
NP to SH 10,076 5,125 9,061 9,212 5,012 6,356 4,652 67.48%
-
Tax Rate 19.32% 29.91% 24.94% 14.49% 23.70% 27.67% -14.05% -
Total Cost 57,697 55,012 53,278 63,469 59,770 54,515 66,116 -8.68%
-
Net Worth 203,180 195,883 193,202 187,164 182,079 178,410 171,123 12.13%
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 1,700 2,282 2,303 1,740 2,910 - -
Div Payout % 45.15% 33.19% 25.19% 25.00% 34.72% 45.79% - -
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 203,180 195,883 193,202 187,164 182,079 178,410 171,123 12.13%
NOSH 227,449 226,769 228,236 230,300 232,037 232,820 232,600 -1.48%
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% 8.52% 14.54% 12.67% 7.74% 10.44% 6.57% -
ROE 4.96% 2.62% 4.69% 4.92% 2.75% 3.56% 2.72% -
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 26.52 27.31 31.56 27.92 26.15 30.42 -1.34%
EPS 4.43 2.26 3.97 4.00 2.16 2.73 2.00 70.00%
DPS 2.00 0.75 1.00 1.00 0.75 1.25 0.00 -
NAPS 0.8933 0.8638 0.8465 0.8127 0.7847 0.7663 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 1.21 1.25 1.46 1.30 1.22 1.42 -2.83%
EPS 0.20 0.10 0.18 0.18 0.10 0.13 0.09 70.37%
DPS 0.09 0.03 0.05 0.05 0.03 0.06 0.00 -
NAPS 0.0408 0.0393 0.0388 0.0375 0.0365 0.0358 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 2.53 2.09 1.74 1.43 1.19 1.15 38.81%
P/EPS 12.64 29.65 14.36 13.75 18.52 11.36 17.50 -19.51%
EY 7.91 3.37 6.96 7.27 5.40 8.81 5.71 24.29%
DY 3.57 1.12 1.75 1.82 1.87 4.03 0.00 -
P/NAPS 0.63 0.78 0.67 0.68 0.51 0.40 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 2.38 2.49 2.00 1.43 1.22 0.92 90.66%
P/EPS 16.25 27.88 17.13 15.75 18.52 11.72 14.00 10.45%
EY 6.15 3.59 5.84 6.35 5.40 8.53 7.14 -9.47%
DY 2.78 1.19 1.47 1.59 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