[DXN] QoQ TTM Result on 31-Aug-2009 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
27-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-Aug-2009 [#2]
Profit Trend
QoQ- 13.43%
YoY- 36.94%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Revenue 262,957 259,939 260,673 269,102 268,399 276,722 283,034 -4.79%
PBT 42,680 36,726 38,202 30,209 28,102 27,601 27,040 35.60%
Tax -9,179 -8,316 -8,561 -4,977 -5,858 -6,285 -8,577 4.63%
NP 33,501 28,410 29,641 25,232 22,244 21,316 18,463 48.82%
-
NP to SH 33,474 28,410 29,641 25,232 22,244 21,316 18,463 48.73%
-
Tax Rate 21.51% 22.64% 22.41% 16.48% 20.85% 22.77% 31.72% -
Total Cost 229,456 231,529 231,032 243,870 246,155 255,406 264,571 -9.06%
-
Net Worth 203,180 195,883 193,202 187,164 182,079 178,410 171,123 12.13%
Dividend
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Div 10,835 8,026 9,235 6,953 4,650 2,910 - -
Div Payout % 32.37% 28.25% 31.16% 27.56% 20.91% 13.65% - -
Equity
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Net Worth 203,180 195,883 193,202 187,164 182,079 178,410 171,123 12.13%
NOSH 227,449 226,769 228,236 230,300 232,037 232,820 232,600 -1.48%
Ratio Analysis
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
NP Margin 12.74% 10.93% 11.37% 9.38% 8.29% 7.70% 6.52% -
ROE 16.48% 14.50% 15.34% 13.48% 12.22% 11.95% 10.79% -
Per Share
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 115.61 114.63 114.21 116.85 115.67 118.86 121.68 -3.35%
EPS 14.72 12.53 12.99 10.96 9.59 9.16 7.94 50.96%
DPS 4.75 3.54 4.05 3.00 2.00 1.25 0.00 -
NAPS 0.8933 0.8638 0.8465 0.8127 0.7847 0.7663 0.7357 13.82%
Adjusted Per Share Value based on latest NOSH - 230,300
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
RPS 5.27 5.21 5.23 5.40 5.38 5.55 5.68 -4.87%
EPS 0.67 0.57 0.59 0.51 0.45 0.43 0.37 48.61%
DPS 0.22 0.16 0.19 0.14 0.09 0.06 0.00 -
NAPS 0.0408 0.0393 0.0388 0.0375 0.0365 0.0358 0.0343 12.27%
Price Multiplier on Financial Quarter End Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.56 0.67 0.57 0.55 0.40 0.31 0.35 -
P/RPS 0.48 0.58 0.50 0.47 0.35 0.26 0.29 39.96%
P/EPS 3.81 5.35 4.39 5.02 4.17 3.39 4.41 -9.29%
EY 26.28 18.70 22.78 19.92 23.97 29.53 22.68 10.33%
DY 8.48 5.28 7.10 5.45 5.00 4.03 0.00 -
P/NAPS 0.63 0.78 0.67 0.68 0.51 0.40 0.48 19.89%
Price Multiplier on Announcement Date
31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 CAGR
Date 28/07/10 29/04/10 26/01/10 27/10/09 30/07/09 29/04/09 22/01/09 -
Price 0.72 0.63 0.68 0.63 0.40 0.32 0.28 -
P/RPS 0.62 0.55 0.60 0.54 0.35 0.27 0.23 93.80%
P/EPS 4.89 5.03 5.24 5.75 4.17 3.50 3.53 24.29%
EY 20.44 19.89 19.10 17.39 23.97 28.61 28.35 -19.61%
DY 6.60 5.62 5.95 4.76 5.00 3.91 0.00 -
P/NAPS 0.81 0.73 0.80 0.78 0.51 0.42 0.38 65.70%

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