[DXN] YoY Annualized Quarter Result on 31-Aug-2009 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
27-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-Aug-2009 [#2]
Profit Trend
QoQ- 41.9%
YoY- 37.99%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Revenue 1,513,196 264,106 300,516 274,926 290,166 215,926 195,528 13.63%
PBT 467,352 56,236 55,668 34,684 29,468 29,022 29,072 18.94%
Tax -146,820 -13,954 -10,576 -6,236 -8,852 -6,626 -8,686 19.31%
NP 320,532 42,282 45,092 28,448 20,616 22,396 20,386 18.77%
-
NP to SH 305,900 41,442 44,730 28,448 20,616 22,406 20,386 18.43%
-
Tax Rate 31.42% 24.81% 19.00% 17.98% 30.04% 22.83% 29.88% -
Total Cost 1,192,664 221,824 255,424 246,478 269,550 193,530 175,142 12.72%
-
Net Worth 0 225,129 209,421 187,964 168,534 151,344 131,938 -
Dividend
31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Div - 23,726 21,592 8,094 - - - -
Div Payout % - 57.25% 48.27% 28.46% - - - -
Equity
31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Net Worth 0 225,129 209,421 187,964 168,534 151,344 131,938 -
NOSH 4,824,921 225,965 227,286 231,284 232,686 230,989 237,599 20.69%
Ratio Analysis
31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
NP Margin 21.18% 16.01% 15.00% 10.35% 7.10% 10.37% 10.43% -
ROE 0.00% 18.41% 21.36% 15.13% 12.23% 14.80% 15.45% -
Per Share
31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 31.36 116.88 132.22 118.87 124.70 93.48 82.29 -5.84%
EPS 6.34 18.34 19.68 12.30 8.86 9.70 8.58 -1.87%
DPS 0.00 10.50 9.50 3.50 0.00 0.00 0.00 -
NAPS 0.00 0.9963 0.9214 0.8127 0.7243 0.6552 0.5553 -
Adjusted Per Share Value based on latest NOSH - 230,300
31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
RPS 30.35 5.30 6.03 5.52 5.82 4.33 3.92 13.63%
EPS 6.14 0.83 0.90 0.57 0.41 0.45 0.41 18.41%
DPS 0.00 0.48 0.43 0.16 0.00 0.00 0.00 -
NAPS 0.00 0.0452 0.042 0.0377 0.0338 0.0304 0.0265 -
Price Multiplier on Financial Quarter End Date
31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date 27/12/11 29/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 -
Price 1.72 1.40 0.86 0.55 0.38 0.62 0.58 -
P/RPS 5.48 1.20 0.65 0.46 0.30 0.66 0.70 13.71%
P/EPS 27.13 7.63 4.37 4.47 4.29 6.39 6.76 9.06%
EY 3.69 13.10 22.88 22.36 23.32 15.65 14.79 -8.30%
DY 0.00 7.50 11.05 6.36 0.00 0.00 0.00 -
P/NAPS 0.00 1.41 0.93 0.68 0.52 0.95 1.04 -
Price Multiplier on Announcement Date
31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 CAGR
Date - 18/10/11 18/10/10 27/10/09 29/10/08 29/10/07 20/10/06 -
Price 0.00 1.72 1.36 0.63 0.28 0.58 0.55 -
P/RPS 0.00 1.47 1.03 0.53 0.22 0.62 0.67 -
P/EPS 0.00 9.38 6.91 5.12 3.16 5.98 6.41 -
EY 0.00 10.66 14.47 19.52 31.64 16.72 15.60 -
DY 0.00 6.10 6.99 5.56 0.00 0.00 0.00 -
P/NAPS 0.00 1.73 1.48 0.78 0.39 0.89 0.99 -

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