[DXN] YoY Annualized Quarter Result on 30-Nov-2010 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
18-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
30-Nov-2010 [#3]
Profit Trend
QoQ- 2.55%
YoY- 47.75%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 1,776,772 1,594,422 286,450 266,402 287,801 217,426 199,406 13.72%
PBT 482,694 457,457 57,422 39,218 25,084 28,636 28,398 18.12%
Tax -160,084 -148,833 -11,102 -8,172 -5,137 -7,557 -8,772 18.61%
NP 322,610 308,624 46,320 31,046 19,946 21,078 19,626 17.88%
-
NP to SH 309,301 293,638 45,872 31,046 19,946 21,089 19,626 17.59%
-
Tax Rate 33.16% 32.53% 19.33% 20.84% 20.48% 26.39% 30.89% -
Total Cost 1,454,161 1,285,798 240,130 235,356 267,854 196,348 179,780 13.07%
-
Net Worth 1,295,967 0 217,081 194,962 171,167 156,108 137,592 14.09%
Dividend
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 172,795 - 23,481 8,444 - - 3,963 24.84%
Div Payout % 55.87% - 51.19% 27.20% - - 20.19% -
Equity
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 1,295,967 0 217,081 194,962 171,167 156,108 137,592 14.09%
NOSH 4,985,000 4,829,583 227,239 230,316 232,659 231,581 237,802 19.58%
Ratio Analysis
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 18.16% 19.36% 16.17% 11.65% 6.93% 9.69% 9.84% -
ROE 23.87% 0.00% 21.13% 15.92% 11.65% 13.51% 14.26% -
Per Share
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 35.65 33.01 126.06 115.67 123.70 93.89 83.85 -4.90%
EPS 6.25 6.08 20.19 13.48 8.57 9.11 8.25 -1.61%
DPS 3.47 0.00 10.33 3.67 0.00 0.00 1.67 4.39%
NAPS 0.26 0.00 0.9553 0.8465 0.7357 0.6741 0.5786 -4.59%
Adjusted Per Share Value based on latest NOSH - 227,150
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 35.64 31.98 5.75 5.34 5.77 4.36 4.00 13.72%
EPS 6.20 5.89 0.92 0.62 0.40 0.42 0.39 17.65%
DPS 3.47 0.00 0.47 0.17 0.00 0.00 0.08 24.80%
NAPS 0.26 0.00 0.0435 0.0391 0.0343 0.0313 0.0276 14.09%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/23 27/12/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.65 1.72 1.25 0.57 0.35 0.52 0.56 -
P/RPS 1.82 5.21 0.99 0.49 0.28 0.55 0.67 6.05%
P/EPS 10.47 28.29 6.19 4.23 4.08 5.71 6.79 2.57%
EY 9.55 3.53 16.15 23.65 24.50 17.51 14.74 -2.51%
DY 5.33 0.00 8.27 6.43 0.00 0.00 2.98 3.47%
P/NAPS 2.50 0.00 1.31 0.67 0.48 0.77 0.97 5.72%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 24/01/24 - 18/01/11 26/01/10 22/01/09 29/01/08 22/01/07 -
Price 0.665 0.00 1.50 0.68 0.28 0.50 0.65 -
P/RPS 1.87 0.00 1.19 0.59 0.23 0.53 0.78 5.27%
P/EPS 10.72 0.00 7.43 5.04 3.27 5.49 7.88 1.82%
EY 9.33 0.00 13.46 19.82 30.62 18.21 12.70 -1.79%
DY 5.21 0.00 6.89 5.39 0.00 0.00 2.56 4.26%
P/NAPS 2.56 0.00 1.57 0.80 0.38 0.74 1.12 4.97%

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