[DXN] QoQ TTM Result on 31-May-2011 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
25-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-May-2011 [#1]
Profit Trend
QoQ- -2.33%
YoY- 20.23%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Revenue 831,794 535,910 261,137 279,637 279,342 274,975 272,734 9.94%
PBT 244,695 140,383 54,547 54,824 54,263 50,379 47,218 15.02%
Tax -78,902 -48,591 -14,357 -14,019 -12,668 -10,514 -10,486 18.72%
NP 165,793 91,792 40,190 40,805 41,595 39,865 36,732 13.67%
-
NP to SH 167,046 96,681 39,560 40,245 41,204 39,529 36,551 13.79%
-
Tax Rate 32.25% 34.61% 26.32% 25.57% 23.35% 20.87% 22.21% -
Total Cost 666,001 444,118 220,947 238,832 237,747 235,110 236,002 9.22%
-
Net Worth 0 803,686 224,486 220,142 215,242 216,997 209,299 -
Dividend
31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Div 21,746 26,280 23,197 22,684 22,143 19,311 14,778 3.34%
Div Payout % 13.02% 27.18% 58.64% 56.37% 53.74% 48.85% 40.43% -
Equity
31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Net Worth 0 803,686 224,486 220,142 215,242 216,997 209,299 -
NOSH 4,822,812 238,482 225,320 226,228 226,666 227,150 227,153 29.68%
Ratio Analysis
31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
NP Margin 19.93% 17.13% 15.39% 14.59% 14.89% 14.50% 13.47% -
ROE 0.00% 12.03% 17.62% 18.28% 19.14% 18.22% 17.46% -
Per Share
31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 17.25 224.72 115.90 123.61 123.24 121.05 120.07 -15.21%
EPS 3.46 40.54 17.56 17.79 18.18 17.40 16.09 -12.25%
DPS 0.45 11.02 10.25 10.00 9.75 8.50 6.50 -20.31%
NAPS 0.00 3.37 0.9963 0.9731 0.9496 0.9553 0.9214 -
Adjusted Per Share Value based on latest NOSH - 226,228
31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
RPS 16.69 10.75 5.24 5.61 5.60 5.52 5.47 9.95%
EPS 3.35 1.94 0.79 0.81 0.83 0.79 0.73 13.83%
DPS 0.44 0.53 0.47 0.46 0.44 0.39 0.30 3.31%
NAPS 0.00 0.1612 0.045 0.0442 0.0432 0.0435 0.042 -
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date 27/12/11 27/12/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 -
Price 1.72 1.72 1.40 1.28 1.37 1.25 0.86 -
P/RPS 9.97 0.77 1.21 1.04 1.11 1.03 0.72 25.05%
P/EPS 49.66 4.24 7.97 7.20 7.54 7.18 5.34 20.88%
EY 2.01 23.57 12.54 13.90 13.27 13.92 18.71 -17.28%
DY 0.26 6.41 7.32 7.81 7.12 6.80 7.56 -24.92%
P/NAPS 0.00 0.51 1.41 1.32 1.44 1.31 0.93 -
Price Multiplier on Announcement Date
31/05/22 28/02/22 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 CAGR
Date - - 18/10/11 25/07/11 28/04/11 18/01/11 18/10/10 -
Price 0.00 0.00 1.72 1.46 1.30 1.50 1.36 -
P/RPS 0.00 0.00 1.48 1.18 1.05 1.24 1.13 -
P/EPS 0.00 0.00 9.80 8.21 7.15 8.62 8.45 -
EY 0.00 0.00 10.21 12.18 13.98 11.60 11.83 -
DY 0.00 0.00 5.96 6.85 7.50 5.67 4.78 -
P/NAPS 0.00 0.00 1.73 1.50 1.37 1.57 1.48 -

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