[DXN] YoY TTM 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- 15.45%
YoY- 10.33%
Quarter Report
Latest QR
Upcoming QR
DXN's Result
DXN's Financial Summary
View:
Show?
TTM Result
28/02/22 28/02/11 28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 CAGR
Revenue 535,910 279,342 259,939 276,722 230,253 199,663 182,214 6.96%
PBT 140,383 54,263 36,726 27,601 29,704 28,215 27,435 10.73%
Tax -48,591 -12,668 -8,316 -6,285 -10,392 -4,667 -6,175 13.75%
NP 91,792 41,595 28,410 21,316 19,312 23,548 21,260 9.56%
-
NP to SH 96,681 41,204 28,410 21,316 19,320 23,546 21,260 9.92%
-
Tax Rate 34.61% 23.35% 22.64% 22.77% 34.99% 16.54% 22.51% -
Total Cost 444,118 237,747 231,529 255,406 210,941 176,115 160,954 6.54%
-
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 26,280 22,143 8,026 2,910 - 5,896 5,956 9.71%
Div Payout % 27.18% 53.74% 28.25% 13.65% - 25.04% 28.02% -
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 17.13% 14.89% 10.93% 7.70% 8.39% 11.79% 11.67% -
ROE 12.03% 19.14% 14.50% 11.95% 12.09% 16.76% 16.87% -
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 224.72 123.24 114.63 118.86 98.54 85.51 76.66 6.94%
EPS 40.54 18.18 12.53 9.16 8.27 10.08 8.94 9.90%
DPS 11.02 9.75 3.54 1.25 0.00 2.53 2.50 9.70%
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 10.75 5.60 5.21 5.55 4.62 4.01 3.66 6.96%
EPS 1.94 0.83 0.57 0.43 0.39 0.47 0.43 9.86%
DPS 0.53 0.44 0.16 0.06 0.00 0.12 0.12 9.72%
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 0.77 1.11 0.58 0.26 0.45 0.73 0.83 -0.46%
P/EPS 4.24 7.54 5.35 3.39 5.32 6.15 7.16 -3.21%
EY 23.57 13.27 18.70 29.53 18.79 16.26 13.98 3.31%
DY 6.41 7.12 5.28 4.03 0.00 4.07 3.91 3.13%
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 1.05 0.55 0.27 0.53 0.71 0.78 -
P/EPS 0.00 7.15 5.03 3.50 6.29 6.05 6.71 -
EY 0.00 13.98 19.89 28.61 15.90 16.53 14.91 -
DY 0.00 7.50 5.62 3.91 0.00 4.14 4.17 -
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