[DXN] YoY Annualized Quarter Result on 31-Aug-2008 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-Aug-2008 [#2]
Profit Trend
QoQ- 26.2%
YoY- -7.99%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Revenue 264,106 300,516 274,926 290,166 215,926 195,528 190,688 5.57%
PBT 56,236 55,668 34,684 29,468 29,022 29,072 32,148 9.76%
Tax -13,954 -10,576 -6,236 -8,852 -6,626 -8,686 -5,882 15.47%
NP 42,282 45,092 28,448 20,616 22,396 20,386 26,266 8.25%
-
NP to SH 41,442 44,730 28,448 20,616 22,406 20,386 26,266 7.89%
-
Tax Rate 24.81% 19.00% 17.98% 30.04% 22.83% 29.88% 18.30% -
Total Cost 221,824 255,424 246,478 269,550 193,530 175,142 164,422 5.11%
-
Net Worth 225,129 209,421 187,964 168,534 151,344 131,938 121,618 10.80%
Dividend
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Div 23,726 21,592 8,094 - - - - -
Div Payout % 57.25% 48.27% 28.46% - - - - -
Equity
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Net Worth 225,129 209,421 187,964 168,534 151,344 131,938 121,618 10.80%
NOSH 225,965 227,286 231,284 232,686 230,989 237,599 240,972 -1.06%
Ratio Analysis
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
NP Margin 16.01% 15.00% 10.35% 7.10% 10.37% 10.43% 13.77% -
ROE 18.41% 21.36% 15.13% 12.23% 14.80% 15.45% 21.60% -
Per Share
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 116.88 132.22 118.87 124.70 93.48 82.29 79.13 6.71%
EPS 18.34 19.68 12.30 8.86 9.70 8.58 10.90 9.05%
DPS 10.50 9.50 3.50 0.00 0.00 0.00 0.00 -
NAPS 0.9963 0.9214 0.8127 0.7243 0.6552 0.5553 0.5047 11.99%
Adjusted Per Share Value based on latest NOSH - 233,108
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
RPS 5.30 6.03 5.52 5.82 4.33 3.92 3.83 5.56%
EPS 0.83 0.90 0.57 0.41 0.45 0.41 0.53 7.75%
DPS 0.48 0.43 0.16 0.00 0.00 0.00 0.00 -
NAPS 0.0452 0.042 0.0377 0.0338 0.0304 0.0265 0.0244 10.81%
Price Multiplier on Financial Quarter End Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 31/08/05 -
Price 1.40 0.86 0.55 0.38 0.62 0.58 0.70 -
P/RPS 1.20 0.65 0.46 0.30 0.66 0.70 0.88 5.30%
P/EPS 7.63 4.37 4.47 4.29 6.39 6.76 6.42 2.91%
EY 13.10 22.88 22.36 23.32 15.65 14.79 15.57 -2.83%
DY 7.50 11.05 6.36 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.93 0.68 0.52 0.95 1.04 1.39 0.23%
Price Multiplier on Announcement Date
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Date 18/10/11 18/10/10 27/10/09 29/10/08 29/10/07 20/10/06 24/10/05 -
Price 1.72 1.36 0.63 0.28 0.58 0.55 0.65 -
P/RPS 1.47 1.03 0.53 0.22 0.62 0.67 0.82 10.21%
P/EPS 9.38 6.91 5.12 3.16 5.98 6.41 5.96 7.84%
EY 10.66 14.47 19.52 31.64 16.72 15.60 16.77 -7.27%
DY 6.10 6.99 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.48 0.78 0.39 0.89 0.99 1.29 5.01%

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