[DXN] QoQ TTM Result on 30-Nov-2010 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
18-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
30-Nov-2010 [#3]
Profit Trend
QoQ- 8.15%
YoY- 33.36%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Revenue 261,137 279,637 279,342 274,975 272,734 262,957 259,939 0.30%
PBT 54,547 54,824 54,263 50,379 47,218 42,680 36,726 30.08%
Tax -14,357 -14,019 -12,668 -10,514 -10,486 -9,179 -8,316 43.76%
NP 40,190 40,805 41,595 39,865 36,732 33,501 28,410 25.93%
-
NP to SH 39,560 40,245 41,204 39,529 36,551 33,474 28,410 24.62%
-
Tax Rate 26.32% 25.57% 23.35% 20.87% 22.21% 21.51% 22.64% -
Total Cost 220,947 238,832 237,747 235,110 236,002 229,456 231,529 -3.06%
-
Net Worth 224,486 220,142 215,242 216,997 209,299 203,180 195,883 9.48%
Dividend
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Div 23,197 22,684 22,143 19,311 14,778 10,835 8,026 102.51%
Div Payout % 58.64% 56.37% 53.74% 48.85% 40.43% 32.37% 28.25% -
Equity
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Net Worth 224,486 220,142 215,242 216,997 209,299 203,180 195,883 9.48%
NOSH 225,320 226,228 226,666 227,150 227,153 227,449 226,769 -0.42%
Ratio Analysis
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
NP Margin 15.39% 14.59% 14.89% 14.50% 13.47% 12.74% 10.93% -
ROE 17.62% 18.28% 19.14% 18.22% 17.46% 16.48% 14.50% -
Per Share
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 115.90 123.61 123.24 121.05 120.07 115.61 114.63 0.73%
EPS 17.56 17.79 18.18 17.40 16.09 14.72 12.53 25.15%
DPS 10.25 10.00 9.75 8.50 6.50 4.75 3.54 102.75%
NAPS 0.9963 0.9731 0.9496 0.9553 0.9214 0.8933 0.8638 9.95%
Adjusted Per Share Value based on latest NOSH - 227,150
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
RPS 5.24 5.61 5.60 5.52 5.47 5.27 5.21 0.38%
EPS 0.79 0.81 0.83 0.79 0.73 0.67 0.57 24.23%
DPS 0.47 0.46 0.44 0.39 0.30 0.22 0.16 104.70%
NAPS 0.045 0.0442 0.0432 0.0435 0.042 0.0408 0.0393 9.42%
Price Multiplier on Financial Quarter End Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 1.40 1.28 1.37 1.25 0.86 0.56 0.67 -
P/RPS 1.21 1.04 1.11 1.03 0.72 0.48 0.58 63.05%
P/EPS 7.97 7.20 7.54 7.18 5.34 3.81 5.35 30.34%
EY 12.54 13.90 13.27 13.92 18.71 26.28 18.70 -23.33%
DY 7.32 7.81 7.12 6.80 7.56 8.48 5.28 24.25%
P/NAPS 1.41 1.32 1.44 1.31 0.93 0.63 0.78 48.23%
Price Multiplier on Announcement Date
31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 CAGR
Date 18/10/11 25/07/11 28/04/11 18/01/11 18/10/10 28/07/10 29/04/10 -
Price 1.72 1.46 1.30 1.50 1.36 0.72 0.63 -
P/RPS 1.48 1.18 1.05 1.24 1.13 0.62 0.55 93.11%
P/EPS 9.80 8.21 7.15 8.62 8.45 4.89 5.03 55.80%
EY 10.21 12.18 13.98 11.60 11.83 20.44 19.89 -35.81%
DY 5.96 6.85 7.50 5.67 4.78 6.60 5.62 3.98%
P/NAPS 1.73 1.50 1.37 1.57 1.48 0.81 0.73 77.47%

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