[DXN] YoY Cumulative Quarter Result on 31-May-2010 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
31-May-2010 [#1]
Profit Trend
QoQ- -64.55%
YoY- 101.04%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Cumulative Result
31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 423,982 360,388 68,095 67,800 64,782 73,105 52,178 13.97%
PBT 124,117 115,508 13,084 12,523 6,569 6,068 6,993 19.67%
Tax -43,327 -34,652 -3,771 -2,420 -1,557 -1,984 -1,797 21.99%
NP 80,790 80,856 9,313 10,103 5,012 4,084 5,196 18.69%
-
NP to SH 77,602 77,165 9,117 10,076 5,012 4,084 5,197 18.39%
-
Tax Rate 34.91% 30.00% 28.82% 19.32% 23.70% 32.70% 25.70% -
Total Cost 343,192 279,532 58,782 57,697 59,770 69,021 46,982 13.22%
-
Net Worth 1,246,250 0 220,142 203,180 182,079 161,843 145,401 14.36%
Dividend
31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div 39,880 - 5,090 4,548 1,740 - - -
Div Payout % 51.39% - 55.83% 45.15% 34.72% - - -
Equity
31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 1,246,250 0 220,142 203,180 182,079 161,843 145,401 14.36%
NOSH 4,985,000 4,822,812 226,228 227,449 232,037 233,371 229,955 21.18%
Ratio Analysis
31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 19.06% 22.44% 13.68% 14.90% 7.74% 5.59% 9.96% -
ROE 6.23% 0.00% 4.14% 4.96% 2.75% 2.52% 3.57% -
Per Share
31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 8.51 7.47 30.10 29.81 27.92 31.33 22.69 -5.94%
EPS 1.60 1.60 4.03 4.43 2.16 1.75 2.26 -2.13%
DPS 0.80 0.00 2.25 2.00 0.75 0.00 0.00 -
NAPS 0.25 0.00 0.9731 0.8933 0.7847 0.6935 0.6323 -5.63%
Adjusted Per Share Value based on latest NOSH - 227,449
31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 8.51 7.23 1.37 1.36 1.30 1.47 1.05 13.96%
EPS 1.60 1.55 0.18 0.20 0.10 0.08 0.10 18.90%
DPS 0.80 0.00 0.10 0.09 0.03 0.00 0.00 -
NAPS 0.25 0.00 0.0442 0.0408 0.0365 0.0325 0.0292 14.35%
Price Multiplier on Financial Quarter End Date
31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/23 27/12/11 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.655 1.72 1.28 0.56 0.40 0.44 0.53 -
P/RPS 7.70 23.02 4.25 1.88 1.43 1.40 2.34 7.72%
P/EPS 42.08 107.50 31.76 12.64 18.52 25.14 23.45 3.71%
EY 2.38 0.93 3.15 7.91 5.40 3.98 4.26 -3.57%
DY 1.22 0.00 1.76 3.57 1.87 0.00 0.00 -
P/NAPS 2.62 0.00 1.32 0.63 0.51 0.63 0.84 7.36%
Price Multiplier on Announcement Date
31/05/23 31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 28/07/23 - 25/07/11 28/07/10 30/07/09 24/07/08 26/07/07 -
Price 0.745 0.00 1.46 0.72 0.40 0.36 0.72 -
P/RPS 8.76 0.00 4.85 2.42 1.43 1.15 3.17 6.55%
P/EPS 47.86 0.00 36.23 16.25 18.52 20.57 31.86 2.57%
EY 2.09 0.00 2.76 6.15 5.40 4.86 3.14 -2.51%
DY 1.07 0.00 1.54 2.78 1.87 0.00 0.00 -
P/NAPS 2.98 0.00 1.50 0.81 0.51 0.52 1.14 6.18%

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