[DXN] QoQ TTM Result on 30-Nov-2008 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
30-Nov-2008 [#3]
Profit Trend
QoQ- 0.21%
YoY- -25.08%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 269,102 268,399 276,722 283,034 267,373 251,180 230,253 10.92%
PBT 30,209 28,102 27,601 27,040 29,927 28,779 29,704 1.12%
Tax -4,977 -5,858 -6,285 -8,577 -11,505 -10,579 -10,392 -38.70%
NP 25,232 22,244 21,316 18,463 18,422 18,200 19,312 19.45%
-
NP to SH 25,232 22,244 21,316 18,463 18,425 18,207 19,320 19.42%
-
Tax Rate 16.48% 20.85% 22.77% 31.72% 38.44% 36.76% 34.99% -
Total Cost 243,870 246,155 255,406 264,571 248,951 232,980 210,941 10.12%
-
Net Worth 187,164 182,079 178,410 171,123 168,840 161,843 159,757 11.10%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 6,953 4,650 2,910 - - - - -
Div Payout % 27.56% 20.91% 13.65% - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 187,164 182,079 178,410 171,123 168,840 161,843 159,757 11.10%
NOSH 230,300 232,037 232,820 232,600 233,108 233,371 233,666 -0.96%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 9.38% 8.29% 7.70% 6.52% 6.89% 7.25% 8.39% -
ROE 13.48% 12.22% 11.95% 10.79% 10.91% 11.25% 12.09% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 116.85 115.67 118.86 121.68 114.70 107.63 98.54 11.99%
EPS 10.96 9.59 9.16 7.94 7.90 7.80 8.27 20.59%
DPS 3.00 2.00 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.8127 0.7847 0.7663 0.7357 0.7243 0.6935 0.6837 12.17%
Adjusted Per Share Value based on latest NOSH - 232,600
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 5.40 5.38 5.55 5.68 5.36 5.04 4.62 10.92%
EPS 0.51 0.45 0.43 0.37 0.37 0.37 0.39 19.52%
DPS 0.14 0.09 0.06 0.00 0.00 0.00 0.00 -
NAPS 0.0375 0.0365 0.0358 0.0343 0.0339 0.0325 0.032 11.12%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.55 0.40 0.31 0.35 0.38 0.44 0.44 -
P/RPS 0.47 0.35 0.26 0.29 0.33 0.41 0.45 2.93%
P/EPS 5.02 4.17 3.39 4.41 4.81 5.64 5.32 -3.78%
EY 19.92 23.97 29.53 22.68 20.80 17.73 18.79 3.95%
DY 5.45 5.00 4.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.51 0.40 0.48 0.52 0.63 0.64 4.11%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 27/10/09 30/07/09 29/04/09 22/01/09 29/10/08 24/07/08 29/04/08 -
Price 0.63 0.40 0.32 0.28 0.28 0.36 0.52 -
P/RPS 0.54 0.35 0.27 0.23 0.24 0.33 0.53 1.25%
P/EPS 5.75 4.17 3.50 3.53 3.54 4.61 6.29 -5.79%
EY 17.39 23.97 28.61 28.35 28.23 21.67 15.90 6.13%
DY 4.76 5.00 3.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.51 0.42 0.38 0.39 0.52 0.76 1.74%

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