[DXN] YoY Quarter Result on 28-Feb-2009 [#4]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2009
Quarter
28-Feb-2009 [#4]
Profit Trend
QoQ- 36.63%
YoY- 81.34%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 339,353 64,504 60,137 60,871 67,183 50,108 43,194 13.74%
PBT 101,069 11,196 7,312 8,788 8,227 6,916 5,708 19.66%
Tax -37,273 -4,341 -2,187 -2,432 -4,724 1,912 -2,000 20.04%
NP 63,796 6,855 5,125 6,356 3,503 8,828 3,708 19.44%
-
NP to SH 69,160 6,800 5,125 6,356 3,505 8,826 3,708 20.05%
-
Tax Rate 36.88% 38.77% 29.91% 27.67% 57.42% -27.65% 35.04% -
Total Cost 275,557 57,649 55,012 54,515 63,680 41,280 39,486 12.90%
-
Net Worth 803,686 215,242 195,883 178,410 159,757 140,515 126,024 12.26%
Dividend
28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Div 9,897 4,533 1,700 2,910 - 2,918 2,971 7.80%
Div Payout % 14.31% 66.67% 33.19% 45.79% - 33.07% 80.13% -
Equity
28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Net Worth 803,686 215,242 195,883 178,410 159,757 140,515 126,024 12.26%
NOSH 238,482 226,666 226,769 232,820 233,666 233,492 237,692 0.02%
Ratio Analysis
28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
NP Margin 18.80% 10.63% 8.52% 10.44% 5.21% 17.62% 8.58% -
ROE 8.61% 3.16% 2.62% 3.56% 2.19% 6.28% 2.94% -
Per Share
28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 142.30 28.46 26.52 26.15 28.75 21.46 18.17 13.71%
EPS 29.00 3.00 2.26 2.73 1.50 3.78 1.56 20.02%
DPS 4.15 2.00 0.75 1.25 0.00 1.25 1.25 7.78%
NAPS 3.37 0.9496 0.8638 0.7663 0.6837 0.6018 0.5302 12.24%
Adjusted Per Share Value based on latest NOSH - 232,820
28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
RPS 6.81 1.29 1.21 1.22 1.35 1.01 0.87 13.71%
EPS 1.39 0.14 0.10 0.13 0.07 0.18 0.07 20.52%
DPS 0.20 0.09 0.03 0.06 0.00 0.06 0.06 7.80%
NAPS 0.1612 0.0432 0.0393 0.0358 0.032 0.0282 0.0253 12.26%
Price Multiplier on Financial Quarter End Date
28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date 27/12/11 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 -
Price 1.72 1.37 0.67 0.31 0.44 0.62 0.64 -
P/RPS 1.21 4.81 2.53 1.19 1.53 2.89 3.52 -6.45%
P/EPS 5.93 45.67 29.65 11.36 29.33 16.40 41.03 -11.37%
EY 16.86 2.19 3.37 8.81 3.41 6.10 2.44 12.83%
DY 2.41 1.46 1.12 4.03 0.00 2.02 1.95 1.33%
P/NAPS 0.51 1.44 0.78 0.40 0.64 1.03 1.21 -5.25%
Price Multiplier on Announcement Date
28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Date - 28/04/11 29/04/10 29/04/09 29/04/08 25/04/07 24/04/06 -
Price 0.00 1.30 0.63 0.32 0.52 0.61 0.60 -
P/RPS 0.00 4.57 2.38 1.22 1.81 2.84 3.30 -
P/EPS 0.00 43.33 27.88 11.72 34.67 16.14 38.46 -
EY 0.00 2.31 3.59 8.53 2.88 6.20 2.60 -
DY 0.00 1.54 1.19 3.91 0.00 2.05 2.08 -
P/NAPS 0.00 1.37 0.73 0.42 0.76 1.01 1.13 -

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