[DXN] QoQ TTM Result on 30-Nov-2009 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- 17.47%
YoY- 60.54%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Revenue 272,734 262,957 259,939 260,673 269,102 268,399 276,722 -0.96%
PBT 47,218 42,680 36,726 38,202 30,209 28,102 27,601 42.89%
Tax -10,486 -9,179 -8,316 -8,561 -4,977 -5,858 -6,285 40.53%
NP 36,732 33,501 28,410 29,641 25,232 22,244 21,316 43.59%
-
NP to SH 36,551 33,474 28,410 29,641 25,232 22,244 21,316 43.12%
-
Tax Rate 22.21% 21.51% 22.64% 22.41% 16.48% 20.85% 22.77% -
Total Cost 236,002 229,456 231,529 231,032 243,870 246,155 255,406 -5.11%
-
Net Worth 209,299 203,180 195,883 193,202 187,164 182,079 178,410 11.20%
Dividend
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Div 14,778 10,835 8,026 9,235 6,953 4,650 2,910 194.57%
Div Payout % 40.43% 32.37% 28.25% 31.16% 27.56% 20.91% 13.65% -
Equity
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Net Worth 209,299 203,180 195,883 193,202 187,164 182,079 178,410 11.20%
NOSH 227,153 227,449 226,769 228,236 230,300 232,037 232,820 -1.62%
Ratio Analysis
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
NP Margin 13.47% 12.74% 10.93% 11.37% 9.38% 8.29% 7.70% -
ROE 17.46% 16.48% 14.50% 15.34% 13.48% 12.22% 11.95% -
Per Share
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 120.07 115.61 114.63 114.21 116.85 115.67 118.86 0.67%
EPS 16.09 14.72 12.53 12.99 10.96 9.59 9.16 45.43%
DPS 6.50 4.75 3.54 4.05 3.00 2.00 1.25 199.24%
NAPS 0.9214 0.8933 0.8638 0.8465 0.8127 0.7847 0.7663 13.03%
Adjusted Per Share Value based on latest NOSH - 228,236
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
RPS 5.47 5.27 5.21 5.23 5.40 5.38 5.55 -0.96%
EPS 0.73 0.67 0.57 0.59 0.51 0.45 0.43 42.17%
DPS 0.30 0.22 0.16 0.19 0.14 0.09 0.06 191.54%
NAPS 0.042 0.0408 0.0393 0.0388 0.0375 0.0365 0.0358 11.20%
Price Multiplier on Financial Quarter End Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.86 0.56 0.67 0.57 0.55 0.40 0.31 -
P/RPS 0.72 0.48 0.58 0.50 0.47 0.35 0.26 96.83%
P/EPS 5.34 3.81 5.35 4.39 5.02 4.17 3.39 35.27%
EY 18.71 26.28 18.70 22.78 19.92 23.97 29.53 -26.16%
DY 7.56 8.48 5.28 7.10 5.45 5.00 4.03 51.93%
P/NAPS 0.93 0.63 0.78 0.67 0.68 0.51 0.40 75.23%
Price Multiplier on Announcement Date
31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 CAGR
Date 18/10/10 28/07/10 29/04/10 26/01/10 27/10/09 30/07/09 29/04/09 -
Price 1.36 0.72 0.63 0.68 0.63 0.40 0.32 -
P/RPS 1.13 0.62 0.55 0.60 0.54 0.35 0.27 159.02%
P/EPS 8.45 4.89 5.03 5.24 5.75 4.17 3.50 79.67%
EY 11.83 20.44 19.89 19.10 17.39 23.97 28.61 -44.40%
DY 4.78 6.60 5.62 5.95 4.76 5.00 3.91 14.29%
P/NAPS 1.48 0.81 0.73 0.80 0.78 0.51 0.42 131.03%

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