[DXN] YoY Quarter Result on 31-May-2009 [#1]

Stock
[DXN] DXN HOLDINGS BHD.
Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2010
Quarter
31-May-2009 [#1]
Profit Trend
QoQ- -21.15%
YoY- 22.72%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
Quarter Result
31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Revenue 360,388 68,095 67,800 64,782 73,105 52,178 49,635 13.18%
PBT 115,508 13,084 12,523 6,569 6,068 6,993 6,716 19.44%
Tax -34,652 -3,771 -2,420 -1,557 -1,984 -1,797 -2,076 19.22%
NP 80,856 9,313 10,103 5,012 4,084 5,196 4,640 19.54%
-
NP to SH 77,165 9,117 10,076 5,012 4,084 5,197 4,640 19.19%
-
Tax Rate 30.00% 28.82% 19.32% 23.70% 32.70% 25.70% 30.91% -
Total Cost 279,532 58,782 57,697 59,770 69,021 46,982 44,995 12.08%
-
Net Worth 0 220,142 203,180 182,079 161,843 145,401 128,730 -
Dividend
31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Div - 5,090 4,548 1,740 - - - -
Div Payout % - 55.83% 45.15% 34.72% - - - -
Equity
31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Net Worth 0 220,142 203,180 182,079 161,843 145,401 128,730 -
NOSH 4,822,812 226,228 227,449 232,037 233,371 229,955 237,948 20.67%
Ratio Analysis
31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
NP Margin 22.44% 13.68% 14.90% 7.74% 5.59% 9.96% 9.35% -
ROE 0.00% 4.14% 4.96% 2.75% 2.52% 3.57% 3.60% -
Per Share
31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 7.47 30.10 29.81 27.92 31.33 22.69 20.86 -6.21%
EPS 1.60 4.03 4.43 2.16 1.75 2.26 1.95 -1.22%
DPS 0.00 2.25 2.00 0.75 0.00 0.00 0.00 -
NAPS 0.00 0.9731 0.8933 0.7847 0.6935 0.6323 0.541 -
Adjusted Per Share Value based on latest NOSH - 232,037
31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
RPS 7.23 1.37 1.36 1.30 1.47 1.05 1.00 13.15%
EPS 1.55 0.18 0.20 0.10 0.08 0.10 0.09 19.45%
DPS 0.00 0.10 0.09 0.03 0.00 0.00 0.00 -
NAPS 0.00 0.0442 0.0408 0.0365 0.0325 0.0292 0.0258 -
Price Multiplier on Financial Quarter End Date
31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date 27/12/11 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 31/05/06 -
Price 1.72 1.28 0.56 0.40 0.44 0.53 0.60 -
P/RPS 23.02 4.25 1.88 1.43 1.40 2.34 2.88 13.86%
P/EPS 107.50 31.76 12.64 18.52 25.14 23.45 30.77 8.12%
EY 0.93 3.15 7.91 5.40 3.98 4.26 3.25 -7.51%
DY 0.00 1.76 3.57 1.87 0.00 0.00 0.00 -
P/NAPS 0.00 1.32 0.63 0.51 0.63 0.84 1.11 -
Price Multiplier on Announcement Date
31/05/22 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 31/05/06 CAGR
Date - 25/07/11 28/07/10 30/07/09 24/07/08 26/07/07 20/07/06 -
Price 0.00 1.46 0.72 0.40 0.36 0.72 0.57 -
P/RPS 0.00 4.85 2.42 1.43 1.15 3.17 2.73 -
P/EPS 0.00 36.23 16.25 18.52 20.57 31.86 29.23 -
EY 0.00 2.76 6.15 5.40 4.86 3.14 3.42 -
DY 0.00 1.54 2.78 1.87 0.00 0.00 0.00 -
P/NAPS 0.00 1.50 0.81 0.51 0.52 1.14 1.05 -

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