[DXN] QoQ TTM Result on 28-Feb-2011 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
28-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
28-Feb-2011 [#4]
Profit Trend
QoQ- 4.24%
YoY- 45.03%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 535,910 261,137 279,637 279,342 274,975 272,734 262,957 6.24%
PBT 140,383 54,547 54,824 54,263 50,379 47,218 42,680 10.65%
Tax -48,591 -14,357 -14,019 -12,668 -10,514 -10,486 -9,179 15.22%
NP 91,792 40,190 40,805 41,595 39,865 36,732 33,501 8.95%
-
NP to SH 96,681 39,560 40,245 41,204 39,529 36,551 33,474 9.44%
-
Tax Rate 34.61% 26.32% 25.57% 23.35% 20.87% 22.21% 21.51% -
Total Cost 444,118 220,947 238,832 237,747 235,110 236,002 229,456 5.77%
-
Net Worth 803,686 224,486 220,142 215,242 216,997 209,299 203,180 12.40%
Dividend
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div 26,280 23,197 22,684 22,143 19,311 14,778 10,835 7.82%
Div Payout % 27.18% 58.64% 56.37% 53.74% 48.85% 40.43% 32.37% -
Equity
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 803,686 224,486 220,142 215,242 216,997 209,299 203,180 12.40%
NOSH 238,482 225,320 226,228 226,666 227,150 227,153 227,449 0.40%
Ratio Analysis
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 17.13% 15.39% 14.59% 14.89% 14.50% 13.47% 12.74% -
ROE 12.03% 17.62% 18.28% 19.14% 18.22% 17.46% 16.48% -
Per Share
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 224.72 115.90 123.61 123.24 121.05 120.07 115.61 5.81%
EPS 40.54 17.56 17.79 18.18 17.40 16.09 14.72 8.99%
DPS 11.02 10.25 10.00 9.75 8.50 6.50 4.75 7.42%
NAPS 3.37 0.9963 0.9731 0.9496 0.9553 0.9214 0.8933 11.95%
Adjusted Per Share Value based on latest NOSH - 226,666
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 10.75 5.24 5.61 5.60 5.52 5.47 5.27 6.25%
EPS 1.94 0.79 0.81 0.83 0.79 0.73 0.67 9.46%
DPS 0.53 0.47 0.46 0.44 0.39 0.30 0.22 7.76%
NAPS 0.1612 0.045 0.0442 0.0432 0.0435 0.042 0.0408 12.39%
Price Multiplier on Financial Quarter End Date
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 27/12/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 1.72 1.40 1.28 1.37 1.25 0.86 0.56 -
P/RPS 0.77 1.21 1.04 1.11 1.03 0.72 0.48 4.10%
P/EPS 4.24 7.97 7.20 7.54 7.18 5.34 3.81 0.91%
EY 23.57 12.54 13.90 13.27 13.92 18.71 26.28 -0.92%
DY 6.41 7.32 7.81 7.12 6.80 7.56 8.48 -2.35%
P/NAPS 0.51 1.41 1.32 1.44 1.31 0.93 0.63 -1.78%
Price Multiplier on Announcement Date
28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date - 18/10/11 25/07/11 28/04/11 18/01/11 18/10/10 28/07/10 -
Price 0.00 1.72 1.46 1.30 1.50 1.36 0.72 -
P/RPS 0.00 1.48 1.18 1.05 1.24 1.13 0.62 -
P/EPS 0.00 9.80 8.21 7.15 8.62 8.45 4.89 -
EY 0.00 10.21 12.18 13.98 11.60 11.83 20.44 -
DY 0.00 5.96 6.85 7.50 5.67 4.78 6.60 -
P/NAPS 0.00 1.73 1.50 1.37 1.57 1.48 0.81 -

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