[DXN] QoQ Quarter Result on 31-May-2011 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
25-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-May-2011 [#1]
Profit Trend
QoQ- 34.07%
YoY- -9.52%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 360,388 339,353 63,958 68,095 64,504 64,580 82,458 13.36%
PBT 115,508 101,069 15,034 13,084 11,196 15,233 15,311 18.75%
Tax -34,652 -37,273 -3,206 -3,771 -4,341 -3,039 -2,868 23.60%
NP 80,856 63,796 11,828 9,313 6,855 12,194 12,443 17.25%
-
NP to SH 77,165 69,160 11,604 9,117 6,800 12,039 12,289 16.91%
-
Tax Rate 30.00% 36.88% 21.32% 28.82% 38.77% 19.95% 18.73% -
Total Cost 279,532 275,557 52,130 58,782 57,649 52,386 70,015 12.49%
-
Net Worth 0 803,686 224,486 220,142 215,242 216,997 209,299 -
Dividend
31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div - 9,897 6,759 5,090 4,533 6,814 6,246 -
Div Payout % - 14.31% 58.25% 55.83% 66.67% 56.60% 50.83% -
Equity
31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 0 803,686 224,486 220,142 215,242 216,997 209,299 -
NOSH 4,822,812 238,482 225,320 226,228 226,666 227,150 227,153 29.68%
Ratio Analysis
31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 22.44% 18.80% 18.49% 13.68% 10.63% 18.88% 15.09% -
ROE 0.00% 8.61% 5.17% 4.14% 3.16% 5.55% 5.87% -
Per Share
31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 7.47 142.30 28.39 30.10 28.46 28.43 36.30 -12.58%
EPS 1.60 29.00 5.15 4.03 3.00 5.30 5.41 -9.84%
DPS 0.00 4.15 3.00 2.25 2.00 3.00 2.75 -
NAPS 0.00 3.37 0.9963 0.9731 0.9496 0.9553 0.9214 -
Adjusted Per Share Value based on latest NOSH - 226,228
31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 7.23 6.81 1.28 1.37 1.29 1.30 1.65 13.39%
EPS 1.55 1.39 0.23 0.18 0.14 0.24 0.25 16.78%
DPS 0.00 0.20 0.14 0.10 0.09 0.14 0.13 -
NAPS 0.00 0.1612 0.045 0.0442 0.0432 0.0435 0.042 -
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 27/12/11 27/12/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 1.72 1.72 1.40 1.28 1.37 1.25 0.86 -
P/RPS 23.02 1.21 4.93 4.25 4.81 4.40 2.37 21.33%
P/EPS 107.50 5.93 27.18 31.76 45.67 23.58 15.90 17.65%
EY 0.93 16.86 3.68 3.15 2.19 4.24 6.29 -15.00%
DY 0.00 2.41 2.14 1.76 1.46 2.40 3.20 -
P/NAPS 0.00 0.51 1.41 1.32 1.44 1.31 0.93 -
Price Multiplier on Announcement Date
31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date - - 18/10/11 25/07/11 28/04/11 18/01/11 18/10/10 -
Price 0.00 0.00 1.72 1.46 1.30 1.50 1.36 -
P/RPS 0.00 0.00 6.06 4.85 4.57 5.28 3.75 -
P/EPS 0.00 0.00 33.40 36.23 43.33 28.30 25.14 -
EY 0.00 0.00 2.99 2.76 2.31 3.53 3.98 -
DY 0.00 0.00 1.74 1.54 1.54 2.00 2.02 -
P/NAPS 0.00 0.00 1.73 1.50 1.37 1.57 1.48 -

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