[DXN] QoQ TTM Result on 31-Aug-2008 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-Aug-2008 [#2]
Profit Trend
QoQ- 1.2%
YoY- -24.97%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 268,399 276,722 283,034 267,373 251,180 230,253 213,178 16.58%
PBT 28,102 27,601 27,040 29,927 28,779 29,704 28,393 -0.68%
Tax -5,858 -6,285 -8,577 -11,505 -10,579 -10,392 -3,756 34.45%
NP 22,244 21,316 18,463 18,422 18,200 19,312 24,637 -6.57%
-
NP to SH 22,244 21,316 18,463 18,425 18,207 19,320 24,643 -6.59%
-
Tax Rate 20.85% 22.77% 31.72% 38.44% 36.76% 34.99% 13.23% -
Total Cost 246,155 255,406 264,571 248,951 232,980 210,941 188,541 19.43%
-
Net Worth 182,079 178,410 171,123 168,840 161,843 159,757 157,085 10.33%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div 4,650 2,910 - - - - 2,918 36.39%
Div Payout % 20.91% 13.65% - - - - 11.84% -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 182,079 178,410 171,123 168,840 161,843 159,757 157,085 10.33%
NOSH 232,037 232,820 232,600 233,108 233,371 233,666 233,030 -0.28%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 8.29% 7.70% 6.52% 6.89% 7.25% 8.39% 11.56% -
ROE 12.22% 11.95% 10.79% 10.91% 11.25% 12.09% 15.69% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 115.67 118.86 121.68 114.70 107.63 98.54 91.48 16.91%
EPS 9.59 9.16 7.94 7.90 7.80 8.27 10.58 -6.33%
DPS 2.00 1.25 0.00 0.00 0.00 0.00 1.25 36.75%
NAPS 0.7847 0.7663 0.7357 0.7243 0.6935 0.6837 0.6741 10.64%
Adjusted Per Share Value based on latest NOSH - 233,108
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 5.38 5.55 5.68 5.36 5.04 4.62 4.28 16.45%
EPS 0.45 0.43 0.37 0.37 0.37 0.39 0.49 -5.51%
DPS 0.09 0.06 0.00 0.00 0.00 0.00 0.06 31.00%
NAPS 0.0365 0.0358 0.0343 0.0339 0.0325 0.032 0.0315 10.31%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.40 0.31 0.35 0.38 0.44 0.44 0.52 -
P/RPS 0.35 0.26 0.29 0.33 0.41 0.45 0.57 -27.73%
P/EPS 4.17 3.39 4.41 4.81 5.64 5.32 4.92 -10.43%
EY 23.97 29.53 22.68 20.80 17.73 18.79 20.34 11.55%
DY 5.00 4.03 0.00 0.00 0.00 0.00 2.40 63.04%
P/NAPS 0.51 0.40 0.48 0.52 0.63 0.64 0.77 -23.99%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 30/07/09 29/04/09 22/01/09 29/10/08 24/07/08 29/04/08 29/01/08 -
Price 0.40 0.32 0.28 0.28 0.36 0.52 0.50 -
P/RPS 0.35 0.27 0.23 0.24 0.33 0.53 0.55 -25.99%
P/EPS 4.17 3.50 3.53 3.54 4.61 6.29 4.73 -8.05%
EY 23.97 28.61 28.35 28.23 21.67 15.90 21.15 8.69%
DY 5.00 3.91 0.00 0.00 0.00 0.00 2.50 58.67%
P/NAPS 0.51 0.42 0.38 0.39 0.52 0.76 0.74 -21.95%

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