[DXN] QoQ TTM Result on 31-May-2008 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
24-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-May-2008 [#1]
Profit Trend
QoQ- -5.76%
YoY- -24.46%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 276,722 283,034 267,373 251,180 230,253 213,178 209,863 20.26%
PBT 27,601 27,040 29,927 28,779 29,704 28,393 28,190 -1.39%
Tax -6,285 -8,577 -11,505 -10,579 -10,392 -3,756 -3,637 44.05%
NP 21,316 18,463 18,422 18,200 19,312 24,637 24,553 -9.00%
-
NP to SH 21,316 18,463 18,425 18,207 19,320 24,643 24,556 -9.00%
-
Tax Rate 22.77% 31.72% 38.44% 36.76% 34.99% 13.23% 12.90% -
Total Cost 255,406 264,571 248,951 232,980 210,941 188,541 185,310 23.87%
-
Net Worth 178,410 171,123 168,840 161,843 159,757 157,085 151,351 11.60%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div 2,910 - - - - 2,918 5,896 -37.57%
Div Payout % 13.65% - - - - 11.84% 24.01% -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 178,410 171,123 168,840 161,843 159,757 157,085 151,351 11.60%
NOSH 232,820 232,600 233,108 233,371 233,666 233,030 231,000 0.52%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 7.70% 6.52% 6.89% 7.25% 8.39% 11.56% 11.70% -
ROE 11.95% 10.79% 10.91% 11.25% 12.09% 15.69% 16.22% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 118.86 121.68 114.70 107.63 98.54 91.48 90.85 19.64%
EPS 9.16 7.94 7.90 7.80 8.27 10.58 10.63 -9.45%
DPS 1.25 0.00 0.00 0.00 0.00 1.25 2.55 -37.85%
NAPS 0.7663 0.7357 0.7243 0.6935 0.6837 0.6741 0.6552 11.01%
Adjusted Per Share Value based on latest NOSH - 233,371
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 5.55 5.68 5.36 5.04 4.62 4.28 4.21 20.24%
EPS 0.43 0.37 0.37 0.37 0.39 0.49 0.49 -8.34%
DPS 0.06 0.00 0.00 0.00 0.00 0.06 0.12 -37.03%
NAPS 0.0358 0.0343 0.0339 0.0325 0.032 0.0315 0.0304 11.52%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.31 0.35 0.38 0.44 0.44 0.52 0.62 -
P/RPS 0.26 0.29 0.33 0.41 0.45 0.57 0.68 -47.35%
P/EPS 3.39 4.41 4.81 5.64 5.32 4.92 5.83 -30.35%
EY 29.53 22.68 20.80 17.73 18.79 20.34 17.15 43.70%
DY 4.03 0.00 0.00 0.00 0.00 2.40 4.12 -1.46%
P/NAPS 0.40 0.48 0.52 0.63 0.64 0.77 0.95 -43.85%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 29/04/09 22/01/09 29/10/08 24/07/08 29/04/08 29/01/08 29/10/07 -
Price 0.32 0.28 0.28 0.36 0.52 0.50 0.58 -
P/RPS 0.27 0.23 0.24 0.33 0.53 0.55 0.64 -43.77%
P/EPS 3.50 3.53 3.54 4.61 6.29 4.73 5.46 -25.67%
EY 28.61 28.35 28.23 21.67 15.90 21.15 18.33 34.59%
DY 3.91 0.00 0.00 0.00 0.00 2.50 4.40 -7.57%
P/NAPS 0.42 0.38 0.39 0.52 0.76 0.74 0.89 -39.41%

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