[DXN] YoY Quarter Result on 30-Nov-2009 [#3]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
26-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
30-Nov-2009 [#3]
Profit Trend
QoQ- -1.64%
YoY- 94.78%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 450,288 439,219 64,580 62,339 70,768 55,107 51,792 13.55%
PBT 119,799 109,417 15,233 12,072 4,079 6,966 6,763 18.40%
Tax -38,465 -38,215 -3,039 -3,011 573 -2,355 -2,236 18.20%
NP 81,334 71,202 12,194 9,061 4,652 4,611 4,527 18.50%
-
NP to SH 78,359 67,279 12,039 9,061 4,652 4,614 4,527 18.24%
-
Tax Rate 32.11% 34.93% 19.95% 24.94% -14.05% 33.81% 33.06% -
Total Cost 368,954 368,017 52,386 53,278 66,116 50,496 47,265 12.83%
-
Net Worth 1,295,967 0 216,997 193,202 171,123 157,085 137,859 14.07%
Dividend
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div 44,860 - 6,814 2,282 - - 2,978 17.28%
Div Payout % 57.25% - 56.60% 25.19% - - 65.79% -
Equity
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 1,295,967 0 216,997 193,202 171,123 157,085 137,859 14.07%
NOSH 4,985,000 4,840,215 227,150 228,236 232,600 233,030 238,263 19.57%
Ratio Analysis
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 18.06% 16.21% 18.88% 14.54% 6.57% 8.37% 8.74% -
ROE 6.05% 0.00% 5.55% 4.69% 2.72% 2.94% 3.28% -
Per Share
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 9.03 9.07 28.43 27.31 30.42 23.65 21.74 -5.03%
EPS 1.57 1.39 5.30 3.97 2.00 1.98 1.90 -1.11%
DPS 0.90 0.00 3.00 1.00 0.00 0.00 1.25 -1.91%
NAPS 0.26 0.00 0.9553 0.8465 0.7357 0.6741 0.5786 -4.59%
Adjusted Per Share Value based on latest NOSH - 228,236
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 9.03 8.81 1.30 1.25 1.42 1.11 1.04 13.54%
EPS 1.57 1.35 0.24 0.18 0.09 0.09 0.09 18.30%
DPS 0.90 0.00 0.14 0.05 0.00 0.00 0.06 17.25%
NAPS 0.26 0.00 0.0435 0.0388 0.0343 0.0315 0.0277 14.06%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/23 27/12/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.65 1.72 1.25 0.57 0.35 0.52 0.56 -
P/RPS 7.20 18.95 4.40 2.09 1.15 2.20 2.58 6.21%
P/EPS 41.35 123.74 23.58 14.36 17.50 26.26 29.47 2.01%
EY 2.42 0.81 4.24 6.96 5.71 3.81 3.39 -1.96%
DY 1.38 0.00 2.40 1.75 0.00 0.00 2.23 -2.78%
P/NAPS 2.50 0.00 1.31 0.67 0.48 0.77 0.97 5.72%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 24/01/24 - 18/01/11 26/01/10 22/01/09 29/01/08 22/01/07 -
Price 0.665 0.00 1.50 0.68 0.28 0.50 0.65 -
P/RPS 7.36 0.00 5.28 2.49 0.92 2.11 2.99 5.43%
P/EPS 42.30 0.00 28.30 17.13 14.00 25.25 34.21 1.25%
EY 2.36 0.00 3.53 5.84 7.14 3.96 2.92 -1.24%
DY 1.35 0.00 2.00 1.47 0.00 0.00 1.92 -2.04%
P/NAPS 2.56 0.00 1.57 0.80 0.38 0.74 1.12 4.97%

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