[DXN] QoQ TTM Result on 31-May-2010 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-May-2010 [#1]
Profit Trend
QoQ- 17.82%
YoY- 50.49%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Revenue 279,342 274,975 272,734 262,957 259,939 260,673 269,102 2.52%
PBT 54,263 50,379 47,218 42,680 36,726 38,202 30,209 47.92%
Tax -12,668 -10,514 -10,486 -9,179 -8,316 -8,561 -4,977 86.73%
NP 41,595 39,865 36,732 33,501 28,410 29,641 25,232 39.67%
-
NP to SH 41,204 39,529 36,551 33,474 28,410 29,641 25,232 38.79%
-
Tax Rate 23.35% 20.87% 22.21% 21.51% 22.64% 22.41% 16.48% -
Total Cost 237,747 235,110 236,002 229,456 231,529 231,032 243,870 -1.68%
-
Net Worth 215,242 216,997 209,299 203,180 195,883 193,202 187,164 9.79%
Dividend
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Div 22,143 19,311 14,778 10,835 8,026 9,235 6,953 116.91%
Div Payout % 53.74% 48.85% 40.43% 32.37% 28.25% 31.16% 27.56% -
Equity
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Net Worth 215,242 216,997 209,299 203,180 195,883 193,202 187,164 9.79%
NOSH 226,666 227,150 227,153 227,449 226,769 228,236 230,300 -1.05%
Ratio Analysis
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
NP Margin 14.89% 14.50% 13.47% 12.74% 10.93% 11.37% 9.38% -
ROE 19.14% 18.22% 17.46% 16.48% 14.50% 15.34% 13.48% -
Per Share
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 123.24 121.05 120.07 115.61 114.63 114.21 116.85 3.62%
EPS 18.18 17.40 16.09 14.72 12.53 12.99 10.96 40.25%
DPS 9.75 8.50 6.50 4.75 3.54 4.05 3.00 119.88%
NAPS 0.9496 0.9553 0.9214 0.8933 0.8638 0.8465 0.8127 10.96%
Adjusted Per Share Value based on latest NOSH - 227,449
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
RPS 5.60 5.52 5.47 5.27 5.21 5.23 5.40 2.46%
EPS 0.83 0.79 0.73 0.67 0.57 0.59 0.51 38.48%
DPS 0.44 0.39 0.30 0.22 0.16 0.19 0.14 115.01%
NAPS 0.0432 0.0435 0.042 0.0408 0.0393 0.0388 0.0375 9.92%
Price Multiplier on Financial Quarter End Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 1.37 1.25 0.86 0.56 0.67 0.57 0.55 -
P/RPS 1.11 1.03 0.72 0.48 0.58 0.50 0.47 77.62%
P/EPS 7.54 7.18 5.34 3.81 5.35 4.39 5.02 31.25%
EY 13.27 13.92 18.71 26.28 18.70 22.78 19.92 -23.78%
DY 7.12 6.80 7.56 8.48 5.28 7.10 5.45 19.56%
P/NAPS 1.44 1.31 0.93 0.63 0.78 0.67 0.68 65.13%
Price Multiplier on Announcement Date
28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 CAGR
Date 28/04/11 18/01/11 18/10/10 28/07/10 29/04/10 26/01/10 27/10/09 -
Price 1.30 1.50 1.36 0.72 0.63 0.68 0.63 -
P/RPS 1.05 1.24 1.13 0.62 0.55 0.60 0.54 55.97%
P/EPS 7.15 8.62 8.45 4.89 5.03 5.24 5.75 15.68%
EY 13.98 11.60 11.83 20.44 19.89 19.10 17.39 -13.57%
DY 7.50 5.67 4.78 6.60 5.62 5.95 4.76 35.51%
P/NAPS 1.37 1.57 1.48 0.81 0.73 0.80 0.78 45.72%

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