[DXN] YoY Cumulative 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- 152.4%
YoY- -7.99%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Revenue 132,053 150,258 137,463 145,083 107,963 97,764 95,344 5.57%
PBT 28,118 27,834 17,342 14,734 14,511 14,536 16,074 9.76%
Tax -6,977 -5,288 -3,118 -4,426 -3,313 -4,343 -2,941 15.47%
NP 21,141 22,546 14,224 10,308 11,198 10,193 13,133 8.25%
-
NP to SH 20,721 22,365 14,224 10,308 11,203 10,193 13,133 7.89%
-
Tax Rate 24.81% 19.00% 17.98% 30.04% 22.83% 29.88% 18.30% -
Total Cost 110,912 127,712 123,239 134,775 96,765 87,571 82,211 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 11,863 10,796 4,047 - - - - -
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 9.20% 10.68% 7.57% 6.12% 7.40% 7.73% 10.80% -
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 58.44 66.11 59.43 62.35 46.74 41.15 39.57 6.71%
EPS 9.17 9.84 6.15 4.43 4.85 4.29 5.45 9.05%
DPS 5.25 4.75 1.75 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 2.65 3.01 2.76 2.91 2.17 1.96 1.91 5.60%
EPS 0.42 0.45 0.29 0.21 0.22 0.20 0.26 8.31%
DPS 0.24 0.22 0.08 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 2.40 1.30 0.93 0.61 1.33 1.41 1.77 5.20%
P/EPS 15.27 8.74 8.94 8.58 12.78 13.52 12.84 2.92%
EY 6.55 11.44 11.18 11.66 7.82 7.40 7.79 -2.84%
DY 3.75 5.52 3.18 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 2.94 2.06 1.06 0.45 1.24 1.34 1.64 10.21%
P/EPS 18.76 13.82 10.24 6.32 11.96 12.82 11.93 7.83%
EY 5.33 7.24 9.76 15.82 8.36 7.80 8.38 -7.26%
DY 3.05 3.49 2.78 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