[DXN] QoQ TTM Result on 28-Feb-2010 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
28-Feb-2010 [#4]
Profit Trend
QoQ- -4.15%
YoY- 33.28%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 274,975 272,734 262,957 259,939 260,673 269,102 268,399 1.62%
PBT 50,379 47,218 42,680 36,726 38,202 30,209 28,102 47.52%
Tax -10,514 -10,486 -9,179 -8,316 -8,561 -4,977 -5,858 47.63%
NP 39,865 36,732 33,501 28,410 29,641 25,232 22,244 47.49%
-
NP to SH 39,529 36,551 33,474 28,410 29,641 25,232 22,244 46.66%
-
Tax Rate 20.87% 22.21% 21.51% 22.64% 22.41% 16.48% 20.85% -
Total Cost 235,110 236,002 229,456 231,529 231,032 243,870 246,155 -3.01%
-
Net Worth 216,997 209,299 203,180 195,883 193,202 187,164 182,079 12.39%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div 19,311 14,778 10,835 8,026 9,235 6,953 4,650 158.14%
Div Payout % 48.85% 40.43% 32.37% 28.25% 31.16% 27.56% 20.91% -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 216,997 209,299 203,180 195,883 193,202 187,164 182,079 12.39%
NOSH 227,150 227,153 227,449 226,769 228,236 230,300 232,037 -1.40%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 14.50% 13.47% 12.74% 10.93% 11.37% 9.38% 8.29% -
ROE 18.22% 17.46% 16.48% 14.50% 15.34% 13.48% 12.22% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 121.05 120.07 115.61 114.63 114.21 116.85 115.67 3.07%
EPS 17.40 16.09 14.72 12.53 12.99 10.96 9.59 48.70%
DPS 8.50 6.50 4.75 3.54 4.05 3.00 2.00 162.14%
NAPS 0.9553 0.9214 0.8933 0.8638 0.8465 0.8127 0.7847 14.00%
Adjusted Per Share Value based on latest NOSH - 226,769
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 5.52 5.47 5.27 5.21 5.23 5.40 5.38 1.72%
EPS 0.79 0.73 0.67 0.57 0.59 0.51 0.45 45.47%
DPS 0.39 0.30 0.22 0.16 0.19 0.14 0.09 165.55%
NAPS 0.0435 0.042 0.0408 0.0393 0.0388 0.0375 0.0365 12.39%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 1.25 0.86 0.56 0.67 0.57 0.55 0.40 -
P/RPS 1.03 0.72 0.48 0.58 0.50 0.47 0.35 105.22%
P/EPS 7.18 5.34 3.81 5.35 4.39 5.02 4.17 43.60%
EY 13.92 18.71 26.28 18.70 22.78 19.92 23.97 -30.37%
DY 6.80 7.56 8.48 5.28 7.10 5.45 5.00 22.72%
P/NAPS 1.31 0.93 0.63 0.78 0.67 0.68 0.51 87.44%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 18/01/11 18/10/10 28/07/10 29/04/10 26/01/10 27/10/09 30/07/09 -
Price 1.50 1.36 0.72 0.63 0.68 0.63 0.40 -
P/RPS 1.24 1.13 0.62 0.55 0.60 0.54 0.35 132.22%
P/EPS 8.62 8.45 4.89 5.03 5.24 5.75 4.17 62.20%
EY 11.60 11.83 20.44 19.89 19.10 17.39 23.97 -38.33%
DY 5.67 4.78 6.60 5.62 5.95 4.76 5.00 8.73%
P/NAPS 1.57 1.48 0.81 0.73 0.80 0.78 0.51 111.47%

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