[DXN] QoQ TTM Result on 28-Feb-2009 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
28-Feb-2009 [#4]
Profit Trend
QoQ- 15.45%
YoY- 10.33%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 260,673 269,102 268,399 276,722 283,034 267,373 251,180 2.50%
PBT 38,202 30,209 28,102 27,601 27,040 29,927 28,779 20.76%
Tax -8,561 -4,977 -5,858 -6,285 -8,577 -11,505 -10,579 -13.14%
NP 29,641 25,232 22,244 21,316 18,463 18,422 18,200 38.38%
-
NP to SH 29,641 25,232 22,244 21,316 18,463 18,425 18,207 38.34%
-
Tax Rate 22.41% 16.48% 20.85% 22.77% 31.72% 38.44% 36.76% -
Total Cost 231,032 243,870 246,155 255,406 264,571 248,951 232,980 -0.55%
-
Net Worth 193,202 187,164 182,079 178,410 171,123 168,840 161,843 12.52%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div 9,235 6,953 4,650 2,910 - - - -
Div Payout % 31.16% 27.56% 20.91% 13.65% - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 193,202 187,164 182,079 178,410 171,123 168,840 161,843 12.52%
NOSH 228,236 230,300 232,037 232,820 232,600 233,108 233,371 -1.47%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 11.37% 9.38% 8.29% 7.70% 6.52% 6.89% 7.25% -
ROE 15.34% 13.48% 12.22% 11.95% 10.79% 10.91% 11.25% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 114.21 116.85 115.67 118.86 121.68 114.70 107.63 4.03%
EPS 12.99 10.96 9.59 9.16 7.94 7.90 7.80 40.45%
DPS 4.05 3.00 2.00 1.25 0.00 0.00 0.00 -
NAPS 0.8465 0.8127 0.7847 0.7663 0.7357 0.7243 0.6935 14.20%
Adjusted Per Share Value based on latest NOSH - 232,820
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 5.23 5.40 5.38 5.55 5.68 5.36 5.04 2.49%
EPS 0.59 0.51 0.45 0.43 0.37 0.37 0.37 36.45%
DPS 0.19 0.14 0.09 0.06 0.00 0.00 0.00 -
NAPS 0.0388 0.0375 0.0365 0.0358 0.0343 0.0339 0.0325 12.52%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.57 0.55 0.40 0.31 0.35 0.38 0.44 -
P/RPS 0.50 0.47 0.35 0.26 0.29 0.33 0.41 14.13%
P/EPS 4.39 5.02 4.17 3.39 4.41 4.81 5.64 -15.37%
EY 22.78 19.92 23.97 29.53 22.68 20.80 17.73 18.16%
DY 7.10 5.45 5.00 4.03 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.51 0.40 0.48 0.52 0.63 4.18%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 26/01/10 27/10/09 30/07/09 29/04/09 22/01/09 29/10/08 24/07/08 -
Price 0.68 0.63 0.40 0.32 0.28 0.28 0.36 -
P/RPS 0.60 0.54 0.35 0.27 0.23 0.24 0.33 48.91%
P/EPS 5.24 5.75 4.17 3.50 3.53 3.54 4.61 8.90%
EY 19.10 17.39 23.97 28.61 28.35 28.23 21.67 -8.06%
DY 5.95 4.76 5.00 3.91 0.00 0.00 0.00 -
P/NAPS 0.80 0.78 0.51 0.42 0.38 0.39 0.52 33.23%

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