[DXN] YoY Annualized Quarter Result on 29-Feb-2008 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2008
Quarter
29-Feb-2008 [#4]
Profit Trend
QoQ- -7.78%
YoY- -18.8%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Revenue 279,342 259,917 276,730 225,152 199,459 180,615 172,964 8.31%
PBT 54,263 37,000 27,218 28,671 28,185 27,449 27,908 11.71%
Tax -12,668 -8,576 -6,884 -9,222 -4,234 -6,370 -5,873 13.66%
NP 41,595 28,424 20,334 19,449 23,951 21,079 22,035 11.16%
-
NP to SH 41,204 28,424 20,334 19,449 23,951 21,079 22,035 10.98%
-
Tax Rate 23.35% 23.18% 25.29% 32.16% 15.02% 23.21% 21.04% -
Total Cost 237,747 231,493 256,396 205,703 175,508 159,536 150,929 7.86%
-
Net Worth 215,696 198,135 177,555 158,844 143,169 126,798 109,910 11.88%
Dividend
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Div 22,146 8,031 2,908 - 5,916 5,992 48 177.84%
Div Payout % 53.75% 28.26% 14.31% - 24.70% 28.43% 0.22% -
Equity
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Net Worth 215,696 198,135 177,555 158,844 143,169 126,798 109,910 11.88%
NOSH 227,144 229,483 232,707 231,956 236,643 239,695 240,556 -0.95%
Ratio Analysis
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
NP Margin 14.89% 10.94% 7.35% 8.64% 12.01% 11.67% 12.74% -
ROE 19.10% 14.35% 11.45% 12.24% 16.73% 16.62% 20.05% -
Per Share
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 122.98 113.26 118.92 97.07 84.29 75.35 71.90 9.35%
EPS 18.14 12.38 8.74 8.39 10.12 8.80 9.16 12.05%
DPS 9.75 3.50 1.25 0.00 2.50 2.50 0.02 180.40%
NAPS 0.9496 0.8634 0.763 0.6848 0.605 0.529 0.4569 12.96%
Adjusted Per Share Value based on latest NOSH - 233,666
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
RPS 5.60 5.21 5.55 4.52 4.00 3.62 3.47 8.29%
EPS 0.83 0.57 0.41 0.39 0.48 0.42 0.44 11.15%
DPS 0.44 0.16 0.06 0.00 0.12 0.12 0.00 -
NAPS 0.0433 0.0397 0.0356 0.0319 0.0287 0.0254 0.022 11.94%
Price Multiplier on Financial Quarter End Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 -
Price 1.37 0.67 0.31 0.44 0.62 0.64 0.87 -
P/RPS 1.11 0.59 0.26 0.45 0.74 0.85 1.21 -1.42%
P/EPS 7.55 5.41 3.55 5.25 6.13 7.28 9.50 -3.75%
EY 13.24 18.49 28.19 19.06 16.32 13.74 10.53 3.88%
DY 7.12 5.22 4.03 0.00 4.03 3.91 0.02 166.10%
P/NAPS 1.44 0.78 0.41 0.64 1.02 1.21 1.90 -4.51%
Price Multiplier on Announcement Date
28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 CAGR
Date 28/04/11 29/04/10 29/04/09 29/04/08 25/04/07 24/04/06 12/05/05 -
Price 1.30 0.63 0.32 0.52 0.61 0.60 0.78 -
P/RPS 1.06 0.56 0.27 0.54 0.72 0.80 1.08 -0.31%
P/EPS 7.17 5.09 3.66 6.20 6.03 6.82 8.52 -2.83%
EY 13.95 19.66 27.31 16.12 16.59 14.66 11.74 2.91%
DY 7.50 5.56 3.91 0.00 4.10 4.17 0.03 150.88%
P/NAPS 1.37 0.73 0.42 0.76 1.01 1.13 1.71 -3.62%

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