[DXN] QoQ 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- 21.96%
YoY- 33.4%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter 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 64,504 64,580 82,458 67,800 60,137 62,339 6.07%
PBT 13,084 11,196 15,233 15,311 12,523 7,312 12,072 5.51%
Tax -3,771 -4,341 -3,039 -2,868 -2,420 -2,187 -3,011 16.20%
NP 9,313 6,855 12,194 12,443 10,103 5,125 9,061 1.84%
-
NP to SH 9,117 6,800 12,039 12,289 10,076 5,125 9,061 0.41%
-
Tax Rate 28.82% 38.77% 19.95% 18.73% 19.32% 29.91% 24.94% -
Total Cost 58,782 57,649 52,386 70,015 57,697 55,012 53,278 6.78%
-
Net Worth 220,142 215,242 216,997 209,299 203,180 195,883 193,202 9.10%
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 4,533 6,814 6,246 4,548 1,700 2,282 70.79%
Div Payout % 55.83% 66.67% 56.60% 50.83% 45.15% 33.19% 25.19% -
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 220,142 215,242 216,997 209,299 203,180 195,883 193,202 9.10%
NOSH 226,228 226,666 227,150 227,153 227,449 226,769 228,236 -0.58%
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% 10.63% 18.88% 15.09% 14.90% 8.52% 14.54% -
ROE 4.14% 3.16% 5.55% 5.87% 4.96% 2.62% 4.69% -
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 28.46 28.43 36.30 29.81 26.52 27.31 6.70%
EPS 4.03 3.00 5.30 5.41 4.43 2.26 3.97 1.00%
DPS 2.25 2.00 3.00 2.75 2.00 0.75 1.00 71.79%
NAPS 0.9731 0.9496 0.9553 0.9214 0.8933 0.8638 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 1.29 1.30 1.65 1.36 1.21 1.25 6.30%
EPS 0.18 0.14 0.24 0.25 0.20 0.10 0.18 0.00%
DPS 0.10 0.09 0.14 0.13 0.09 0.03 0.05 58.80%
NAPS 0.0442 0.0432 0.0435 0.042 0.0408 0.0393 0.0388 9.08%
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 4.81 4.40 2.37 1.88 2.53 2.09 60.57%
P/EPS 31.76 45.67 23.58 15.90 12.64 29.65 14.36 69.83%
EY 3.15 2.19 4.24 6.29 7.91 3.37 6.96 -41.08%
DY 1.76 1.46 2.40 3.20 3.57 1.12 1.75 0.38%
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 4.57 5.28 3.75 2.42 2.38 2.49 56.02%
P/EPS 36.23 43.33 28.30 25.14 16.25 27.88 17.13 64.84%
EY 2.76 2.31 3.53 3.98 6.15 3.59 5.84 -39.35%
DY 1.54 1.54 2.00 2.02 2.78 1.19 1.47 3.15%
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