[DXN] YoY Quarter Result on 31-Aug-2011 [#2]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
18-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
29-Feb-2012
Quarter
31-Aug-2011 [#2]
Profit Trend
QoQ- 27.28%
YoY- -5.57%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Revenue 488,433 458,309 396,210 63,958 82,458 72,681 71,978 12.70%
PBT 111,474 118,105 118,168 15,034 15,311 10,773 8,666 17.29%
Tax -41,544 -38,271 -38,758 -3,206 -2,868 -1,561 -2,442 19.36%
NP 69,930 79,834 79,410 11,828 12,443 9,212 6,224 16.31%
-
NP to SH 65,973 76,015 75,785 11,604 12,289 9,212 6,224 15.88%
-
Tax Rate 37.27% 32.40% 32.80% 21.32% 18.73% 14.49% 28.18% -
Total Cost 418,503 378,475 316,800 52,130 70,015 63,469 65,754 12.25%
-
Net Worth 1,392,373 1,246,250 0 224,486 209,299 187,164 168,840 14.08%
Dividend
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Div 39,782 44,864 - 6,759 6,246 2,303 - -
Div Payout % 60.30% 59.02% - 58.25% 50.83% 25.00% - -
Equity
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Net Worth 1,392,373 1,246,250 0 224,486 209,299 187,164 168,840 14.08%
NOSH 4,985,000 4,985,000 4,827,069 225,320 227,153 230,300 233,108 21.08%
Ratio Analysis
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
NP Margin 14.32% 17.42% 20.04% 18.49% 15.09% 12.67% 8.65% -
ROE 4.74% 6.10% 0.00% 5.17% 5.87% 4.92% 3.69% -
Per Share
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 9.82 9.19 8.21 28.39 36.30 31.56 30.88 -6.90%
EPS 1.33 1.52 1.57 5.15 5.41 4.00 2.67 -4.25%
DPS 0.80 0.90 0.00 3.00 2.75 1.00 0.00 -
NAPS 0.28 0.25 0.00 0.9963 0.9214 0.8127 0.7243 -5.76%
Adjusted Per Share Value based on latest NOSH - 225,320
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
RPS 9.80 9.19 7.95 1.28 1.65 1.46 1.44 12.72%
EPS 1.32 1.52 1.52 0.23 0.25 0.18 0.12 16.15%
DPS 0.80 0.90 0.00 0.14 0.13 0.05 0.00 -
NAPS 0.2793 0.25 0.00 0.045 0.042 0.0375 0.0339 14.07%
Price Multiplier on Financial Quarter End Date
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 30/08/24 30/08/23 27/12/11 29/08/11 30/08/10 28/08/09 29/08/08 -
Price 0.62 0.695 1.72 1.40 0.86 0.55 0.38 -
P/RPS 6.31 7.56 20.95 4.93 2.37 1.74 1.23 10.75%
P/EPS 46.73 45.58 109.55 27.18 15.90 13.75 14.23 7.70%
EY 2.14 2.19 0.91 3.68 6.29 7.27 7.03 -7.15%
DY 1.29 1.29 0.00 2.14 3.20 1.82 0.00 -
P/NAPS 2.21 2.78 0.00 1.41 0.93 0.68 0.52 9.45%
Price Multiplier on Announcement Date
31/08/24 31/08/23 31/08/22 31/08/11 31/08/10 31/08/09 31/08/08 CAGR
Date 24/10/24 25/10/23 - 18/10/11 18/10/10 27/10/09 29/10/08 -
Price 0.59 0.63 0.00 1.72 1.36 0.63 0.28 -
P/RPS 6.01 6.85 0.00 6.06 3.75 2.00 0.91 12.51%
P/EPS 44.47 41.31 0.00 33.40 25.14 15.75 10.49 9.44%
EY 2.25 2.42 0.00 2.99 3.98 6.35 9.54 -8.62%
DY 1.36 1.43 0.00 1.74 2.02 1.59 0.00 -
P/NAPS 2.11 2.52 0.00 1.73 1.48 0.78 0.39 11.12%

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