[DXN] YoY Annualized Quarter Result on 31-May-2008 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
24-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
31-May-2008 [#1]
Profit Trend
QoQ- -16.01%
YoY- -21.42%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Revenue 272,380 271,200 259,128 292,420 208,712 198,540 196,104 5.62%
PBT 52,336 50,092 26,276 24,272 27,972 26,864 35,700 6.58%
Tax -15,084 -9,680 -6,228 -7,936 -7,188 -8,304 -6,580 14.82%
NP 37,252 40,412 20,048 16,336 20,784 18,560 29,120 4.18%
-
NP to SH 36,468 40,304 20,048 16,336 20,788 18,560 29,120 3.81%
-
Tax Rate 28.82% 19.32% 23.70% 32.70% 25.70% 30.91% 18.43% -
Total Cost 235,128 230,788 239,080 276,084 187,928 179,980 166,984 5.86%
-
Net Worth 220,142 203,180 182,079 161,843 145,401 128,730 118,504 10.86%
Dividend
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Div 20,360 18,195 6,961 - - - - -
Div Payout % 55.83% 45.15% 34.72% - - - - -
Equity
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Net Worth 220,142 203,180 182,079 161,843 145,401 128,730 118,504 10.86%
NOSH 226,228 227,449 232,037 233,371 229,955 237,948 241,059 -1.05%
Ratio Analysis
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
NP Margin 13.68% 14.90% 7.74% 5.59% 9.96% 9.35% 14.85% -
ROE 16.57% 19.84% 11.01% 10.09% 14.30% 14.42% 24.57% -
Per Share
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 120.40 119.24 111.68 125.30 90.76 83.44 81.35 6.74%
EPS 16.12 17.72 8.64 7.00 9.04 7.80 12.08 4.92%
DPS 9.00 8.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.9731 0.8933 0.7847 0.6935 0.6323 0.541 0.4916 12.04%
Adjusted Per Share Value based on latest NOSH - 233,371
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
RPS 5.46 5.44 5.20 5.87 4.19 3.98 3.93 5.63%
EPS 0.73 0.81 0.40 0.33 0.42 0.37 0.58 3.90%
DPS 0.41 0.37 0.14 0.00 0.00 0.00 0.00 -
NAPS 0.0442 0.0408 0.0365 0.0325 0.0292 0.0258 0.0238 10.86%
Price Multiplier on Financial Quarter End Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 -
Price 1.28 0.56 0.40 0.44 0.53 0.60 0.69 -
P/RPS 1.06 0.47 0.36 0.35 0.58 0.72 0.85 3.74%
P/EPS 7.94 3.16 4.63 6.29 5.86 7.69 5.71 5.64%
EY 12.59 31.64 21.60 15.91 17.06 13.00 17.51 -5.34%
DY 7.03 14.29 7.50 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.63 0.51 0.63 0.84 1.11 1.40 -0.97%
Price Multiplier on Announcement Date
31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 CAGR
Date 25/07/11 28/07/10 30/07/09 24/07/08 26/07/07 20/07/06 20/07/05 -
Price 1.46 0.72 0.40 0.36 0.72 0.57 0.69 -
P/RPS 1.21 0.60 0.36 0.29 0.79 0.68 0.85 6.05%
P/EPS 9.06 4.06 4.63 5.14 7.96 7.31 5.71 7.99%
EY 11.04 24.61 21.60 19.44 12.56 13.68 17.51 -7.39%
DY 6.16 11.11 7.50 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.81 0.51 0.52 1.14 1.05 1.40 1.15%

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