[DXN] YoY 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- 52.4%
YoY- 3.63%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Revenue 63,958 82,458 72,681 71,978 55,785 48,128 46,318 5.52%
PBT 15,034 15,311 10,773 8,666 7,518 7,820 7,149 13.18%
Tax -3,206 -2,868 -1,561 -2,442 -1,516 -2,267 -1,296 16.28%
NP 11,828 12,443 9,212 6,224 6,002 5,553 5,853 12.43%
-
NP to SH 11,604 12,289 9,212 6,224 6,006 5,553 5,853 12.07%
-
Tax Rate 21.32% 18.73% 14.49% 28.18% 20.16% 28.99% 18.13% -
Total Cost 52,130 70,015 63,469 65,754 49,783 42,575 40,465 4.31%
-
Net Worth 224,486 209,299 187,164 168,840 151,351 131,776 121,564 10.75%
Dividend
31/08/11 31/08/10 31/08/09 31/08/08 31/08/07 31/08/06 31/08/05 CAGR
Div 6,759 6,246 2,303 - - - - -
Div Payout % 58.25% 50.83% 25.00% - - - - -
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 224,486 209,299 187,164 168,840 151,351 131,776 121,564 10.75%
NOSH 225,320 227,153 230,300 233,108 231,000 237,307 240,864 -1.10%
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 18.49% 15.09% 12.67% 8.65% 10.76% 11.54% 12.64% -
ROE 5.17% 5.87% 4.92% 3.69% 3.97% 4.21% 4.81% -
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 28.39 36.30 31.56 30.88 24.15 20.28 19.23 6.70%
EPS 5.15 5.41 4.00 2.67 2.60 2.34 2.43 13.32%
DPS 3.00 2.75 1.00 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 1.28 1.65 1.46 1.44 1.12 0.97 0.93 5.46%
EPS 0.23 0.25 0.18 0.12 0.12 0.11 0.12 11.44%
DPS 0.14 0.13 0.05 0.00 0.00 0.00 0.00 -
NAPS 0.045 0.042 0.0375 0.0339 0.0304 0.0264 0.0244 10.73%
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 4.93 2.37 1.74 1.23 2.57 2.86 3.64 5.18%
P/EPS 27.18 15.90 13.75 14.23 23.85 24.79 28.81 -0.96%
EY 3.68 6.29 7.27 7.03 4.19 4.03 3.47 0.98%
DY 2.14 3.20 1.82 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 6.06 3.75 2.00 0.91 2.40 2.71 3.38 10.21%
P/EPS 33.40 25.14 15.75 10.49 22.31 23.50 26.75 3.76%
EY 2.99 3.98 6.35 9.54 4.48 4.25 3.74 -3.65%
DY 1.74 2.02 1.59 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